Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $100k initial cash invested.
-11.91%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$2,609
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $3,602 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,609
Total Expenses
$3,602
Mortgage P&I
77%
$1,996
Property Taxes
8%
$217
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652