Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.87% first-year return on $100k initial cash invested.
-21.87%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,384
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $3,215 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,520
Closing costs
1%
$3,926
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,384
Total Expenses
$3,215
Mortgage P&I
144%
$1,992
Property Taxes
28%
$381
Home Insurance
10%
$140
HOA
3%
$38
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346