Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $100k initial cash invested.
-17.26%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$3,280
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $4,720 expenses = $1,440 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%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$4,720
Mortgage P&I
59%
$1,944
Property Taxes
31%
$1,024
Home Insurance
4%
$140
HOA
1%
$38
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820