Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $120k initial cash invested.
-10.71%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$3,650
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $4,719 expenses = $1,069 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
$3,650
Total Expenses
$4,719
Mortgage P&I
68%
$2,498
Property Taxes
8%
$299
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912