Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.34% first-year return on $99,984 initial cash invested.
-3.34%
Cash On Cash
5.6%
Cap Rate
0.95
DSCR
$4,454
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,984
Downpayment
20%
$78,080
Closing costs
1%
$3,904
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,454
Total Expenses
$4,732
Mortgage P&I
43%
$1,923
Property Taxes
12%
$533
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114