Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.15% first-year return on $100k initial cash invested.
-28.15%
Cash On Cash
-0.87%
Cap Rate
-0.14
DSCR
$1,190
Rent
-$2,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,190 income − $3,536 expenses = $2,346 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,100
Closing costs
1%
$3,905
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,190
Total Expenses
$3,536
Mortgage P&I
169%
$2,016
Property Taxes
37%
$436
Home Insurance
12%
$144
HOA
31%
$368
Property Management
15%
$178
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298