Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.05% first-year return on $120k initial cash invested.
-4.05%
Cash On Cash
5.21%
Cap Rate
0.9
DSCR
$4,435
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,435 income − $4,841 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,520
Closing costs
1%
$4,876
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,435
Total Expenses
$4,841
Mortgage P&I
53%
$2,348
Property Taxes
4%
$190
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$665
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109