Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $120k initial cash invested.
-18.5%
Cash On Cash
1.42%
Cap Rate
0.25
DSCR
$2,330
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,330 income − $4,179 expenses = $1,849 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,060
Closing costs
1%
$4,853
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,330
Total Expenses
$4,179
Mortgage P&I
100%
$2,330
Property Taxes
23%
$531
Home Insurance
8%
$175
HOA
1%
$25
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582