Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.27% first-year return on $100k initial cash invested.
-11.27%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,653
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,653 income − $3,595 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,380
Closing costs
1%
$3,919
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,653
Total Expenses
$3,595
Mortgage P&I
75%
$1,986
Property Taxes
7%
$198
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663