Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $100k initial cash invested.
-16.35%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,426
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,790 expenses = $1,364 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
$3,426
Total Expenses
$4,790
Mortgage P&I
57%
$1,944
Property Taxes
30%
$1,024
Home Insurance
4%
$140
HOA
1%
$38
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856