Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.39% first-year return on $120k initial cash invested.
-3.39%
Cash On Cash
5.39%
Cap Rate
0.93
DSCR
$4,565
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,565 income − $4,905 expenses = $340 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
$4,565
Total Expenses
$4,905
Mortgage P&I
51%
$2,348
Property Taxes
4%
$190
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$685
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,141