Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.8% first-year return on $120k initial cash invested.
-7.8%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$3,922
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,922 income − $4,701 expenses = $779 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%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$4,701
Mortgage P&I
62%
$2,428
Property Taxes
6%
$221
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980