Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.78% first-year return on $120k initial cash invested.
-14.78%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$2,319
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $3,797 expenses = $1,478 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,160
Closing costs
1%
$4,858
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$3,797
Mortgage P&I
102%
$2,366
Property Taxes
6%
$142
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580