Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $99,879 initial cash invested.
-11.26%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$3,038
Rent
-$937
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
6.0%
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
$3,038
Total Expenses
$3,975
Mortgage P&I
61%
$1,868
Property Taxes
10%
$317
Home Insurance
4%
$136
HOA
6%
$194
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760