Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.53% first-year return on $120k initial cash invested.
-18.53%
Cash On Cash
1.41%
Cap Rate
0.25
DSCR
$2,267
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $4,121 expenses = $1,854 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,200
Closing costs
1%
$4,860
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,267
Total Expenses
$4,121
Mortgage P&I
103%
$2,336
Property Taxes
20%
$456
Home Insurance
8%
$175
HOA
3%
$65
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567