Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $120k initial cash invested.
-18.96%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$2,195
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $4,085 expenses = $1,890 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,780
Closing costs
1%
$4,839
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,195
Total Expenses
$4,085
Mortgage P&I
112%
$2,457
Property Taxes
18%
$399
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549