Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.44% first-year return on $100k initial cash invested.
-13.44%
Cash On Cash
3.49%
Cap Rate
0.54
DSCR
$3,316
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $4,439 expenses = $1,123 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,340
Closing costs
1%
$3,917
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$4,439
Mortgage P&I
64%
$2,130
Property Taxes
18%
$591
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829