Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.59% first-year return on $120k initial cash invested.
-11.59%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,151
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,151 income − $4,315 expenses = $1,164 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,600
Closing costs
1%
$4,880
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,151
Total Expenses
$4,315
Mortgage P&I
77%
$2,437
Property Taxes
2%
$60
Home Insurance
6%
$175
HOA
4%
$130
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788