Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $120k initial cash invested.
-23.12%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,390
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $3,699 expenses = $2,309 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,390
Total Expenses
$3,699
Mortgage P&I
174%
$2,425
Property Taxes
30%
$412
Home Insurance
12%
$170
HOA
2%
$24
Property Management
15%
$208
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348