Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $120k initial cash invested.
-13.82%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$2,631
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $4,012 expenses = $1,381 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,100
Closing costs
1%
$4,855
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$4,012
Mortgage P&I
89%
$2,344
Property Taxes
8%
$220
Home Insurance
7%
$174
HOA
0%
$11
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658