Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.77% first-year return on $120k initial cash invested.
-28.77%
Cash On Cash
-1.03%
Cap Rate
-0.17
DSCR
$638
Rent
-$2,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$638 income − $3,504 expenses = $2,866 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,700
Closing costs
1%
$4,835
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$638
Total Expenses
$3,504
Mortgage P&I
380%
$2,424
Property Taxes
94%
$597
Home Insurance
27%
$175
HOA
0%
$0
Property Management
15%
$96
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$160