Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.37% first-year return on $120k initial cash invested.
-10.37%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$3,717
Rent
-$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $4,752 expenses = $1,035 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,880
Closing costs
1%
$4,844
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$4,752
Mortgage P&I
67%
$2,498
Property Taxes
8%
$299
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929