Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.05% first-year return on $120k initial cash invested.
-12.05%
Cash On Cash
3.7%
Cap Rate
0.58
DSCR
$3,250
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $4,453 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$4,453
Mortgage P&I
79%
$2,569
Property Taxes
5%
$154
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812