Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.54% first-year return on $120k initial cash invested.
-17.54%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,044
Rent
-$1,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $3,792 expenses = $1,748 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,044
Total Expenses
$3,792
Mortgage P&I
116%
$2,367
Property Taxes
13%
$270
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511