Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.96% first-year return on $100k initial cash invested.
-5.96%
Cash On Cash
4.73%
Cap Rate
0.81
DSCR
$3,301
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,301 income − $3,798 expenses = $497 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%
$78,120
Closing costs
1%
$3,906
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,301
Total Expenses
$3,798
Mortgage P&I
58%
$1,903
Property Taxes
5%
$171
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825