Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $120k initial cash invested.
-21.38%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,082
Rent
-$2,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,082 income − $4,224 expenses = $2,142 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,340
Closing costs
1%
$4,867
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,082
Total Expenses
$4,224
Mortgage P&I
113%
$2,345
Property Taxes
32%
$674
Home Insurance
9%
$189
HOA
1%
$18
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520