Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.43% first-year return on $120k initial cash invested.
-16.43%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$2,792
Rent
-$1,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $4,442 expenses = $1,650 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,600
Closing costs
1%
$4,880
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$4,442
Mortgage P&I
85%
$2,386
Property Taxes
19%
$544
Home Insurance
6%
$171
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698