Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.45% first-year return on $100k initial cash invested.
-4.45%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$4,308
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,308 income − $4,680 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,300
Closing costs
1%
$3,915
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,308
Total Expenses
$4,680
Mortgage P&I
45%
$1,945
Property Taxes
12%
$530
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077