Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.26% first-year return on $120k initial cash invested.
-25.26%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,742
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,742 income − $4,275 expenses = $2,533 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,480
Closing costs
1%
$4,874
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$4,275
Mortgage P&I
139%
$2,413
Property Taxes
49%
$850
Home Insurance
10%
$175
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436