Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.13% first-year return on $99,900 initial cash invested.
-2.13%
Cash On Cash
5.75%
Cap Rate
0.98
DSCR
$3,643
Rent
-$177
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
6.2%
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
$3,643
Total Expenses
$3,820
Mortgage P&I
52%
$1,901
Property Taxes
1%
$34
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911