Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $100k initial cash invested.
-16.78%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$1,837
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,837 income − $3,238 expenses = $1,401 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,280
Closing costs
1%
$3,914
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,837
Total Expenses
$3,238
Mortgage P&I
106%
$1,950
Property Taxes
14%
$259
Home Insurance
8%
$140
HOA
0%
$8
Property Management
15%
$276
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459