Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $120k initial cash invested.
-19.74%
Cash On Cash
2.03%
Cap Rate
0.31
DSCR
$3,362
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,362 income − $5,336 expenses = $1,974 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,120
Closing costs
1%
$4,856
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$5,336
Mortgage P&I
79%
$2,660
Property Taxes
25%
$854
Home Insurance
5%
$180
HOA
1%
$30
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840