Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $120k initial cash invested.
-18.19%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,808
Rent
-$1,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $3,621 expenses = $1,813 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,780
Closing costs
1%
$4,839
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$3,621
Mortgage P&I
134%
$2,422
Property Taxes
9%
$162
Home Insurance
9%
$170
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452