Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.45% first-year return on $99,879 initial cash invested.
-12.45%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$3,090
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $4,126 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,090
Total Expenses
$4,126
Mortgage P&I
64%
$1,969
Property Taxes
17%
$538
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772