Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.11% first-year return on $100k initial cash invested.
-11.11%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$3,126
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $4,056 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,560
Closing costs
1%
$3,928
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,126
Total Expenses
$4,056
Mortgage P&I
63%
$1,957
Property Taxes
12%
$390
Home Insurance
4%
$140
HOA
2%
$68
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782