Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.01% first-year return on $100k initial cash invested.
-11.01%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$3,074
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $3,994 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,380
Closing costs
1%
$3,919
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$3,994
Mortgage P&I
63%
$1,929
Property Taxes
15%
$450
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768