Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.26% first-year return on $100k initial cash invested.
-16.26%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$1,609
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $2,967 expenses = $1,358 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
$1,609
Total Expenses
$2,967
Mortgage P&I
124%
$1,991
Property Taxes
4%
$65
Home Insurance
9%
$140
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402