Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $68,379 initial cash invested.
-17.51%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$1,012
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,012 income − $2,010 expenses = $998 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
$1,012
Total Expenses
$2,010
Mortgage P&I
124%
$1,256
Property Taxes
18%
$185
Home Insurance
8%
$84
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$253