Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.38% first-year return on $120k initial cash invested.
-5.38%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$4,512
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,512 income − $5,050 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,200
Closing costs
1%
$4,860
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,512
Total Expenses
$5,050
Mortgage P&I
54%
$2,421
Property Taxes
6%
$289
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128