Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.76% first-year return on $120k initial cash invested.
-12.76%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$3,016
Rent
-$1,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $4,290 expenses = $1,274 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,980
Closing costs
1%
$4,849
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$4,290
Mortgage P&I
81%
$2,435
Property Taxes
7%
$219
Home Insurance
6%
$170
HOA
1%
$18
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754