Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $120k initial cash invested.
-26.11%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$1,904
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $4,509 expenses = $2,605 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,904
Total Expenses
$4,509
Mortgage P&I
125%
$2,379
Property Taxes
39%
$750
Home Insurance
9%
$166
HOA
16%
$300
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476