Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.58% first-year return on $100k initial cash invested.
-5.58%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$3,782
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $4,249 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,782
Total Expenses
$4,249
Mortgage P&I
51%
$1,932
Property Taxes
10%
$365
Home Insurance
4%
$137
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946