Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $120k initial cash invested.
-13.51%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,463
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $3,815 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,220
Closing costs
1%
$4,861
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$3,815
Mortgage P&I
98%
$2,410
Property Taxes
4%
$107
Home Insurance
5%
$115
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616