Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.2% first-year return on $120k initial cash invested.
-3.2%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$5,175
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $5,494 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,820
Closing costs
1%
$4,841
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,175
Total Expenses
$5,494
Mortgage P&I
47%
$2,410
Property Taxes
8%
$431
Home Insurance
3%
$169
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294