Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.55% first-year return on $68,379 initial cash invested.
-4.55%
Cash On Cash
5.64%
Cap Rate
0.87
DSCR
$2,374
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,374
Total Expenses
$2,633
Mortgage P&I
54%
$1,291
Property Taxes
5%
$118
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594