Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.74% first-year return on $120k initial cash invested.
-22.74%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,329
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $4,599 expenses = $2,270 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%
$96,920
Closing costs
1%
$4,846
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,329
Total Expenses
$4,599
Mortgage P&I
104%
$2,426
Property Taxes
15%
$356
Home Insurance
8%
$178
HOA
22%
$522
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582