Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.42% first-year return on $100k initial cash invested.
-9.42%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$3,726
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $4,511 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$4,511
Mortgage P&I
53%
$1,972
Property Taxes
17%
$615
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932