Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.35% first-year return on $100k initial cash invested.
-5.35%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$3,467
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,467 income − $3,913 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,120
Closing costs
1%
$3,906
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,467
Total Expenses
$3,913
Mortgage P&I
56%
$1,951
Property Taxes
4%
$155
Home Insurance
4%
$142
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867