Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.63% first-year return on $120k initial cash invested.
-28.63%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$1,252
Rent
-$2,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,252 income − $4,122 expenses = $2,870 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,420
Closing costs
1%
$4,871
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,252
Total Expenses
$4,122
Mortgage P&I
201%
$2,516
Property Taxes
66%
$831
Home Insurance
14%
$174
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$313