Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.76% first-year return on $120k initial cash invested.
-25.76%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,642
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,642 income − $4,226 expenses = $2,584 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
$1,642
Total Expenses
$4,226
Mortgage P&I
147%
$2,413
Property Taxes
52%
$850
Home Insurance
11%
$175
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410