Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.88% first-year return on $68,379 initial cash invested.
-4.88%
Cash On Cash
5.52%
Cap Rate
0.86
DSCR
$2,632
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,910 expenses = $278 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
$2,632
Total Expenses
$2,910
Mortgage P&I
49%
$1,277
Property Taxes
11%
$286
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658