Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.76% first-year return on $100k initial cash invested.
-5.76%
Cash On Cash
4.71%
Cap Rate
0.82
DSCR
$3,343
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,343 income − $3,824 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,343
Total Expenses
$3,824
Mortgage P&I
56%
$1,885
Property Taxes
6%
$194
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836