Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.25% first-year return on $99,942 initial cash invested.
-3.25%
Cash On Cash
5.56%
Cap Rate
0.94
DSCR
$4,059
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $4,330 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,942
Downpayment
20%
$78,040
Closing costs
1%
$3,902
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$4,330
Mortgage P&I
47%
$1,917
Property Taxes
8%
$325
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015