Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.33% first-year return on $68,400 initial cash invested.
-2.33%
Cash On Cash
6.04%
Cap Rate
0.97
DSCR
$2,368
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,501 expenses = $133 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,368
Total Expenses
$2,501
Mortgage P&I
53%
$1,246
Property Taxes
1%
$34
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592