Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.43% first-year return on $99,963 initial cash invested.
-6.43%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$3,243
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,779 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,963
Downpayment
20%
$78,060
Closing costs
1%
$3,903
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,779
Mortgage P&I
61%
$1,963
Property Taxes
4%
$121
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811