Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.44% first-year return on $100k initial cash invested.
-10.44%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$2,964
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,964 income − $3,835 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,964
Total Expenses
$3,835
Mortgage P&I
64%
$1,899
Property Taxes
13%
$372
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741