Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.06% first-year return on $120k initial cash invested.
-9.06%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$4,341
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,341 income − $5,249 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,360
Closing costs
1%
$4,868
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,341
Total Expenses
$5,249
Mortgage P&I
57%
$2,493
Property Taxes
12%
$504
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085