Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.15% first-year return on $100k initial cash invested.
-15.15%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$2,588
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $3,851 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$3,851
Mortgage P&I
74%
$1,906
Property Taxes
22%
$566
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647