Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.25% first-year return on $120k initial cash invested.
-13.25%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$2,726
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $4,054 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,380
Closing costs
1%
$4,869
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$4,054
Mortgage P&I
89%
$2,427
Property Taxes
5%
$145
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682