Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.07% first-year return on $68,400 initial cash invested.
-3.07%
Cash On Cash
5.85%
Cap Rate
0.95
DSCR
$2,696
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,696 income − $2,871 expenses = $175 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,871
Mortgage P&I
46%
$1,237
Property Taxes
10%
$256
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674