Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.5% first-year return on $100k initial cash invested.
-14.5%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$2,494
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $3,708 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$3,708
Mortgage P&I
81%
$2,019
Property Taxes
7%
$186
Home Insurance
6%
$138
HOA
7%
$167
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624