Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.4% first-year return on $120k initial cash invested.
-7.4%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$4,055
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,055 income − $4,793 expenses = $738 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%
$96,760
Closing costs
1%
$4,838
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,055
Total Expenses
$4,793
Mortgage P&I
60%
$2,445
Property Taxes
5%
$204
Home Insurance
4%
$175
HOA
1%
$23
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014