Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.62% first-year return on $120k initial cash invested.
-7.62%
Cash On Cash
4.72%
Cap Rate
0.77
DSCR
$4,581
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $5,342 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,581
Total Expenses
$5,342
Mortgage P&I
54%
$2,485
Property Taxes
11%
$489
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145