Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.3% first-year return on $120k initial cash invested.
-9.3%
Cash On Cash
3.85%
Cap Rate
0.67
DSCR
$3,626
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $4,557 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,320
Closing costs
1%
$4,866
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$4,557
Mortgage P&I
65%
$2,349
Property Taxes
5%
$198
Home Insurance
5%
$175
HOA
3%
$95
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906