Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.15% first-year return on $120k initial cash invested.
-5.15%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$4,191
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,980
Closing costs
1%
$4,849
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$4,705
Mortgage P&I
58%
$2,449
Property Taxes
2%
$73
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048