Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.43% first-year return on $100k initial cash invested.
-13.43%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$2,446
Rent
-$1,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,446 income − $3,568 expenses = $1,122 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,446
Total Expenses
$3,568
Mortgage P&I
79%
$1,927
Property Taxes
14%
$336
Home Insurance
5%
$130
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612