Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.03% first-year return on $120k initial cash invested.
-25.03%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$1,560
Rent
-$2,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $4,054 expenses = $2,494 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,740
Closing costs
1%
$4,837
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,560
Total Expenses
$4,054
Mortgage P&I
169%
$2,631
Property Taxes
32%
$505
Home Insurance
11%
$170
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390