Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.16% first-year return on $120k initial cash invested.
-17.16%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$2,897
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,897 income − $4,617 expenses = $1,720 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,400
Closing costs
1%
$4,870
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,897
Total Expenses
$4,617
Mortgage P&I
85%
$2,472
Property Taxes
20%
$581
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724