Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.03% first-year return on $100k initial cash invested.
-15.03%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,020
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $4,274 expenses = $1,254 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,198
Closing costs
1%
$3,910
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$4,274
Mortgage P&I
63%
$1,892
Property Taxes
23%
$700
Home Insurance
5%
$137
HOA
3%
$95
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755