Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $120k initial cash invested.
-17.73%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$3,218
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $4,987 expenses = $1,769 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,900
Closing costs
1%
$4,845
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$4,987
Mortgage P&I
78%
$2,507
Property Taxes
23%
$738
Home Insurance
5%
$164
HOA
1%
$33
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804