Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.01% first-year return on $100k initial cash invested.
-10.01%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$3,045
Rent
-$838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $3,883 expenses = $838 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,500
Closing costs
1%
$3,925
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$3,883
Mortgage P&I
63%
$1,919
Property Taxes
12%
$362
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761