Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.6% first-year return on $120k initial cash invested.
-15.6%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$3,193
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $4,751 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,193
Total Expenses
$4,751
Mortgage P&I
74%
$2,363
Property Taxes
21%
$685
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798