Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.83% first-year return on $120k initial cash invested.
-6.83%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$4,140
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $4,822 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,960
Closing costs
1%
$4,848
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$4,822
Mortgage P&I
59%
$2,427
Property Taxes
6%
$232
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035