Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.83% first-year return on $120k initial cash invested.
-13.83%
Cash On Cash
3.67%
Cap Rate
0.55
DSCR
$4,142
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $5,520 expenses = $1,378 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,720
Closing costs
1%
$4,836
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$5,520
Mortgage P&I
65%
$2,690
Property Taxes
16%
$671
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036