Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.69% first-year return on $100k initial cash invested.
-14.69%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$1,987
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,987 income − $3,216 expenses = $1,229 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,987
Total Expenses
$3,216
Mortgage P&I
96%
$1,902
Property Taxes
8%
$153
Home Insurance
8%
$150
HOA
3%
$58
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$497