Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.21% first-year return on $120k initial cash invested.
-5.21%
Cash On Cash
5.07%
Cap Rate
0.86
DSCR
$4,447
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,447 income − $4,967 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,980
Closing costs
1%
$4,849
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,447
Total Expenses
$4,967
Mortgage P&I
54%
$2,390
Property Taxes
6%
$272
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112