Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.44% first-year return on $120k initial cash invested.
-25.44%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$1,132
Rent
-$2,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,132 income − $3,673 expenses = $2,541 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
$1,132
Total Expenses
$3,673
Mortgage P&I
214%
$2,428
Property Taxes
47%
$532
Home Insurance
15%
$170
HOA
0%
$0
Property Management
15%
$170
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$283