Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.26% first-year return on $120k initial cash invested.
-21.26%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,096
Rent
-$2,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $4,219 expenses = $2,123 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%
$96,980
Closing costs
1%
$4,849
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,096
Total Expenses
$4,219
Mortgage P&I
111%
$2,328
Property Taxes
36%
$749
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524