Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $120k initial cash invested.
-12.13%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$4,429
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,429 income − $5,638 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,429
Total Expenses
$5,638
Mortgage P&I
55%
$2,456
Property Taxes
12%
$533
Home Insurance
12%
$524
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107