Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $100k initial cash invested.
-21.55%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$1,458
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,458 income − $3,259 expenses = $1,801 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
$1,458
Total Expenses
$3,259
Mortgage P&I
133%
$1,946
Property Taxes
33%
$474
Home Insurance
10%
$140
HOA
0%
$0
Property Management
15%
$219
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$364