Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.7% first-year return on $99,837 initial cash invested.
-3.7%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$3,755
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,755 income − $4,063 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,837
Downpayment
20%
$77,940
Closing costs
1%
$3,897
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,755
Total Expenses
$4,063
Mortgage P&I
51%
$1,930
Property Taxes
5%
$193
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939