Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $120k initial cash invested.
-4.87%
Cash On Cash
5.91%
Cap Rate
0.89
DSCR
$4,933
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,933 income − $5,419 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,860
Closing costs
1%
$4,843
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,933
Total Expenses
$5,419
Mortgage P&I
54%
$2,676
Property Taxes
4%
$201
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233