Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.87% first-year return on $99,984 initial cash invested.
-5.87%
Cash On Cash
4.67%
Cap Rate
0.81
DSCR
$3,369
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $3,858 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,984
Downpayment
20%
$78,080
Closing costs
1%
$3,904
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$3,858
Mortgage P&I
56%
$1,874
Property Taxes
7%
$227
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842