Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $120k initial cash invested.
-13.24%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$2,758
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $4,078 expenses = $1,320 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
$2,758
Total Expenses
$4,078
Mortgage P&I
88%
$2,422
Property Taxes
6%
$162
Home Insurance
6%
$170
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690