Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.9% first-year return on $100k initial cash invested.
-7.9%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$3,077
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,077 income − $3,737 expenses = $660 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%
$78,320
Closing costs
1%
$3,916
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,077
Total Expenses
$3,737
Mortgage P&I
63%
$1,948
Property Taxes
6%
$172
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769