Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.37% first-year return on $120k initial cash invested.
-30.37%
Cash On Cash
-0.9%
Cap Rate
-0.14
DSCR
$530
Rent
-$3,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$530 income − $3,571 expenses = $3,041 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,300
Closing costs
1%
$4,865
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$530
Total Expenses
$3,571
Mortgage P&I
501%
$2,655
Property Taxes
85%
$448
Home Insurance
40%
$214
HOA
0%
$0
Property Management
15%
$80
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$132