Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.21% first-year return on $120k initial cash invested.
-17.21%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$1,997
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $3,713 expenses = $1,716 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
$1,997
Total Expenses
$3,713
Mortgage P&I
121%
$2,422
Property Taxes
8%
$162
Home Insurance
9%
$170
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499