Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.26% first-year return on $120k initial cash invested.
-31.26%
Cash On Cash
-0.93%
Cap Rate
-0.14
DSCR
$1,708
Rent
-$3,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $4,823 expenses = $3,115 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,740
Closing costs
1%
$4,837
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$4,823
Mortgage P&I
156%
$2,672
Property Taxes
46%
$788
Home Insurance
10%
$171
HOA
22%
$373
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427