Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.26% first-year return on $100k initial cash invested.
-12.26%
Cash On Cash
3.58%
Cap Rate
0.56
DSCR
$2,989
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $4,015 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,500
Closing costs
1%
$3,925
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,989
Total Expenses
$4,015
Mortgage P&I
70%
$2,078
Property Taxes
12%
$362
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747