Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.5% first-year return on $120k initial cash invested.
-8.5%
Cash On Cash
4.5%
Cap Rate
0.72
DSCR
$3,761
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,761 income − $4,613 expenses = $852 out of pocket
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,420
Closing costs
1%
$4,871
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,761
Total Expenses
$4,613
Mortgage P&I
67%
$2,527
Property Taxes
3%
$107
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940