Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.79% first-year return on $100k initial cash invested.
-15.79%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$1,689
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $3,007 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,689
Total Expenses
$3,007
Mortgage P&I
118%
$1,991
Property Taxes
4%
$65
Home Insurance
8%
$140
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422