Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.64% first-year return on $120k initial cash invested.
-8.64%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$3,961
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,961 income − $4,826 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,280
Closing costs
1%
$4,864
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,961
Total Expenses
$4,826
Mortgage P&I
62%
$2,446
Property Taxes
8%
$307
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990