Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.85% first-year return on $99,963 initial cash invested.
-10.85%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$2,954
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,963
Downpayment
20%
$78,060
Closing costs
1%
$3,903
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$3,858
Mortgage P&I
64%
$1,892
Property Taxes
13%
$378
Home Insurance
6%
$171
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738