Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.6% first-year return on $100k initial cash invested.
-3.6%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$3,714
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $4,014 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,200
Closing costs
1%
$3,910
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$4,014
Mortgage P&I
52%
$1,933
Property Taxes
4%
$158
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928