Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.6% first-year return on $120k initial cash invested.
-25.6%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,102
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,102 income − $3,659 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,102
Total Expenses
$3,659
Mortgage P&I
220%
$2,428
Property Taxes
48%
$532
Home Insurance
15%
$170
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$276