Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.58% first-year return on $100k initial cash invested.
-1.58%
Cash On Cash
5.93%
Cap Rate
1.01
DSCR
$4,003
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,003 income − $4,135 expenses = $132 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
$4,003
Total Expenses
$4,135
Mortgage P&I
48%
$1,903
Property Taxes
4%
$171
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001