Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.56% first-year return on $100k initial cash invested.
-22.56%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,298
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,298 income − $3,183 expenses = $1,885 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,360
Closing costs
1%
$3,918
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,298
Total Expenses
$3,183
Mortgage P&I
150%
$1,946
Property Taxes
37%
$474
Home Insurance
11%
$140
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324