Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.79% first-year return on $99,900 initial cash invested.
-9.79%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$2,939
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,939 income − $3,754 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,939
Total Expenses
$3,754
Mortgage P&I
67%
$1,956
Property Taxes
9%
$250
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735