Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.89% first-year return on $100k initial cash invested.
-17.89%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$1,590
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $3,084 expenses = $1,494 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%
$78,300
Closing costs
1%
$3,915
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,590
Total Expenses
$3,084
Mortgage P&I
124%
$1,974
Property Taxes
13%
$206
Home Insurance
9%
$140
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398