Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.45% first-year return on $99,900 initial cash invested.
-19.45%
Cash On Cash
1.08%
Cap Rate
0.19
DSCR
$1,753
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $3,372 expenses = $1,619 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,753
Total Expenses
$3,372
Mortgage P&I
108%
$1,901
Property Taxes
28%
$494
Home Insurance
8%
$136
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438