Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.4% first-year return on $120k initial cash invested.
-2.4%
Cash On Cash
6.04%
Cap Rate
0.99
DSCR
$5,395
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,395 income − $5,635 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,395
Total Expenses
$5,635
Mortgage P&I
46%
$2,466
Property Taxes
7%
$364
Home Insurance
3%
$170
HOA
1%
$45
Property Management
15%
$809
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349