Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.97% first-year return on $100k initial cash invested.
-1.97%
Cash On Cash
5.99%
Cap Rate
1.01
DSCR
$4,368
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,368 income − $4,532 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,200
Closing costs
1%
$3,910
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,368
Total Expenses
$4,532
Mortgage P&I
44%
$1,940
Property Taxes
4%
$173
Home Insurance
2%
$103
HOA
5%
$219
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092