Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $100k initial cash invested.
-17.7%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$1,805
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,805 income − $3,286 expenses = $1,481 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,460
Closing costs
1%
$3,923
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,805
Total Expenses
$3,286
Mortgage P&I
112%
$2,013
Property Taxes
15%
$267
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451