Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.36% first-year return on $100k initial cash invested.
-12.36%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,454
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,454 income − $3,485 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,454
Total Expenses
$3,485
Mortgage P&I
79%
$1,950
Property Taxes
8%
$193
Home Insurance
6%
$139
HOA
1%
$25
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614