Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $120k initial cash invested.
-19.18%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$1,889
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $3,800 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,720
Closing costs
1%
$4,836
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,889
Total Expenses
$3,800
Mortgage P&I
124%
$2,344
Property Taxes
20%
$374
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472