Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.17% first-year return on $99,942 initial cash invested.
-2.17%
Cash On Cash
6.06%
Cap Rate
0.99
DSCR
$4,164
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $4,345 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,942
Downpayment
20%
$78,040
Closing costs
1%
$3,902
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$4,345
Mortgage P&I
48%
$1,986
Property Taxes
5%
$219
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041