Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.01% first-year return on $120k initial cash invested.
-15.01%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,811
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $4,316 expenses = $1,505 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%
$97,420
Closing costs
1%
$4,871
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$4,316
Mortgage P&I
88%
$2,468
Property Taxes
12%
$327
Home Insurance
6%
$172
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703