Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.6% first-year return on $100k initial cash invested.
-11.6%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$3,704
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,704 income − $4,675 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,500
Closing costs
1%
$3,925
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$4,675
Mortgage P&I
52%
$1,914
Property Taxes
23%
$834
Home Insurance
3%
$128
HOA
1%
$21
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926