Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.14% first-year return on $100k initial cash invested.
-16.14%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$2,664
Rent
-$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $4,015 expenses = $1,351 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$4,015
Mortgage P&I
76%
$2,033
Property Taxes
21%
$562
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666