Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.58% first-year return on $99,900 initial cash invested.
-7.58%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$3,148
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,148
Total Expenses
$3,779
Mortgage P&I
62%
$1,956
Property Taxes
4%
$135
Home Insurance
4%
$136
HOA
1%
$41
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787