Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $120k initial cash invested.
-21.9%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,066
Rent
-$2,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $4,264 expenses = $2,198 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,560
Closing costs
1%
$4,878
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,066
Total Expenses
$4,264
Mortgage P&I
117%
$2,416
Property Taxes
32%
$670
Home Insurance
9%
$184
HOA
0%
$2
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516