Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $100k initial cash invested.
-14.51%
Cash On Cash
2.75%
Cap Rate
0.44
DSCR
$2,320
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $3,530 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,320
Total Expenses
$3,530
Mortgage P&I
87%
$2,011
Property Taxes
12%
$267
Home Insurance
6%
$138
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580