Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.56% first-year return on $99,837 initial cash invested.
-6.56%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$3,299
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,299 income − $3,845 expenses = $546 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
$3,299
Total Expenses
$3,845
Mortgage P&I
59%
$1,930
Property Taxes
6%
$193
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825