Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.64% first-year return on $120k initial cash invested.
-4.64%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$4,554
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $5,017 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,554
Total Expenses
$5,017
Mortgage P&I
52%
$2,385
Property Taxes
6%
$277
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138