Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.21% first-year return on $100k initial cash invested.
-21.21%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$928
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$928 income − $2,703 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$928
Total Expenses
$2,703
Mortgage P&I
214%
$1,984
Property Taxes
14%
$134
Home Insurance
15%
$140
HOA
0%
$0
Property Management
15%
$139
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232