Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.86% first-year return on $99,858 initial cash invested.
-16.86%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$2,122
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $3,525 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,858
Downpayment
20%
$77,960
Closing costs
1%
$3,898
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,122
Total Expenses
$3,525
Mortgage P&I
89%
$1,897
Property Taxes
21%
$446
Home Insurance
8%
$164
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530