Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.61% first-year return on $100k initial cash invested.
-5.61%
Cash On Cash
5.18%
Cap Rate
0.84
DSCR
$3,832
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $4,300 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,832
Total Expenses
$4,300
Mortgage P&I
52%
$2,003
Property Taxes
8%
$310
Home Insurance
4%
$144
HOA
0%
$4
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958