Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.41% first-year return on $99,879 initial cash invested.
-11.41%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$2,770
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,720 expenses = $950 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
$2,770
Total Expenses
$3,720
Mortgage P&I
70%
$1,939
Property Taxes
11%
$315
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692