Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.23% first-year return on $68,398 initial cash invested.
-14.23%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$1,168
Rent
-$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,168 income − $1,979 expenses = $811 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,398
Downpayment
20%
$47,998
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,168
Total Expenses
$1,979
Mortgage P&I
107%
$1,247
Property Taxes
7%
$76
Home Insurance
7%
$84
HOA
1%
$11
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292