Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.84% first-year return on $120k initial cash invested.
-21.84%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,692
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $3,879 expenses = $2,187 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,280
Closing costs
1%
$4,864
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,692
Total Expenses
$3,879
Mortgage P&I
141%
$2,388
Property Taxes
29%
$498
Home Insurance
11%
$180
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423