Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.03% first-year return on $99,879 initial cash invested.
-11.03%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$2,829
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $3,747 expenses = $918 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
$2,829
Total Expenses
$3,747
Mortgage P&I
69%
$1,939
Property Taxes
11%
$315
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707