Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.18% first-year return on $120k initial cash invested.
-14.18%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$2,547
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $3,968 expenses = $1,421 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
$2,547
Total Expenses
$3,968
Mortgage P&I
95%
$2,427
Property Taxes
6%
$145
Home Insurance
7%
$173
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637