Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.29% first-year return on $100k initial cash invested.
-18.29%
Cash On Cash
2.01%
Cap Rate
0.31
DSCR
$2,452
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $3,980 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,340
Closing costs
1%
$3,917
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$3,980
Mortgage P&I
85%
$2,087
Property Taxes
26%
$646
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613