Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.91% first-year return on $68,400 initial cash invested.
-1.91%
Cash On Cash
6.16%
Cap Rate
0.99
DSCR
$2,412
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $2,521 expenses = $109 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
$2,412
Total Expenses
$2,521
Mortgage P&I
52%
$1,246
Property Taxes
1%
$34
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603