Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.04% first-year return on $120k initial cash invested.
-26.04%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$1,018
Rent
-$2,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,018 income − $3,619 expenses = $2,601 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
$1,018
Total Expenses
$3,619
Mortgage P&I
239%
$2,428
Property Taxes
52%
$532
Home Insurance
17%
$170
HOA
0%
$0
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$254