Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.43% first-year return on $100k initial cash invested.
-2.43%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$4,635
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,635 income − $4,838 expenses = $203 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%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,635
Total Expenses
$4,838
Mortgage P&I
42%
$1,945
Property Taxes
11%
$529
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,159