Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.1% first-year return on $120k initial cash invested.
-31.1%
Cash On Cash
-1.6%
Cap Rate
-0.27
DSCR
$1,050
Rent
-$3,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,050 income − $4,158 expenses = $3,108 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%
$97,080
Closing costs
1%
$4,854
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,050
Total Expenses
$4,158
Mortgage P&I
230%
$2,419
Property Taxes
66%
$691
Home Insurance
16%
$171
HOA
36%
$373
Property Management
15%
$158
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$262