Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.55% first-year return on $120k initial cash invested.
-10.55%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$3,450
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $4,506 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,200
Closing costs
1%
$4,860
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$4,506
Mortgage P&I
68%
$2,362
Property Taxes
9%
$316
Home Insurance
5%
$172
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862