Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.63% first-year return on $120k initial cash invested.
-12.63%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$3,775
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,775 income − $5,036 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,775
Total Expenses
$5,036
Mortgage P&I
66%
$2,476
Property Taxes
15%
$578
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944