Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $120k initial cash invested.
-14.15%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$3,400
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $4,810 expenses = $1,410 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,720
Closing costs
1%
$4,836
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$4,810
Mortgage P&I
72%
$2,444
Property Taxes
14%
$481
Home Insurance
5%
$170
HOA
2%
$83
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850