Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.33% first-year return on $68,400 initial cash invested.
-12.33%
Cash On Cash
3.34%
Cap Rate
0.52
DSCR
$2,155
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $2,858 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,155
Total Expenses
$2,858
Mortgage P&I
60%
$1,284
Property Taxes
21%
$456
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539