Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.55% first-year return on $68,379 initial cash invested.
-30.55%
Cash On Cash
-2.36%
Cap Rate
-0.37
DSCR
$0
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,741 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
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
$0
Total Expenses
$1,741
Mortgage P&I
12690000%
$1,269
Property Taxes
3880000%
$388
Home Insurance
840000%
$84
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0