Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.14% first-year return on $120k initial cash invested.
-17.14%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$2,178
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,178 income − $3,891 expenses = $1,713 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,100
Closing costs
1%
$4,855
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,178
Total Expenses
$3,891
Mortgage P&I
110%
$2,402
Property Taxes
12%
$269
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544