Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.69% first-year return on $99,879 initial cash invested.
-15.69%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$2,703
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $4,009 expenses = $1,306 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$4,009
Mortgage P&I
72%
$1,937
Property Taxes
24%
$639
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676