Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.07% first-year return on $68,379 initial cash invested.
-5.07%
Cash On Cash
5.36%
Cap Rate
0.85
DSCR
$2,682
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,971 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,682
Total Expenses
$2,971
Mortgage P&I
47%
$1,253
Property Taxes
13%
$348
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670