Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $68,379 initial cash invested.
-16.36%
Cash On Cash
1.85%
Cap Rate
0.29
DSCR
$1,142
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,142 income − $2,074 expenses = $932 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,142
Total Expenses
$2,074
Mortgage P&I
110%
$1,256
Property Taxes
16%
$185
Home Insurance
7%
$84
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286