Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $106k initial cash invested.
-13.26%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$2,992
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $4,162 expenses = $1,170 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,992
Total Expenses
$4,162
Mortgage P&I
64%
$1,917
Property Taxes
22%
$672
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748