Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.39% first-year return on $68,379 initial cash invested.
-6.39%
Cash On Cash
5.11%
Cap Rate
0.8
DSCR
$2,693
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,693 income − $3,057 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,693
Total Expenses
$3,057
Mortgage P&I
47%
$1,277
Property Taxes
15%
$399
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673