Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.75% first-year return on $99,900 initial cash invested.
-3.75%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$4,092
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $4,404 expenses = $312 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
$4,092
Total Expenses
$4,404
Mortgage P&I
48%
$1,944
Property Taxes
9%
$359
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023