Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.69% first-year return on $120k initial cash invested.
-1.69%
Cash On Cash
6.23%
Cap Rate
1.02
DSCR
$5,530
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,530 income − $5,699 expenses = $169 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
$5,530
Total Expenses
$5,699
Mortgage P&I
45%
$2,466
Property Taxes
7%
$364
Home Insurance
3%
$170
HOA
1%
$45
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382