Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $93,690 initial cash invested.
-12.03%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$3,060
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $3,999 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,060
Total Expenses
$3,999
Mortgage P&I
62%
$1,904
Property Taxes
3%
$98
Home Insurance
4%
$136
HOA
13%
$393
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765