Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.27% first-year return on $99,816 initial cash invested.
-16.27%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,721
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $4,074 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,816
Downpayment
20%
$77,920
Closing costs
1%
$3,896
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$4,074
Mortgage P&I
71%
$1,932
Property Taxes
26%
$703
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680