Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.12% first-year return on $120k initial cash invested.
-16.12%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,599
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $4,215 expenses = $1,616 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
$2,599
Total Expenses
$4,215
Mortgage P&I
95%
$2,468
Property Taxes
13%
$327
Home Insurance
7%
$172
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650