Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.4% first-year return on $68,400 initial cash invested.
-22.4%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$1,422
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,422 income − $2,699 expenses = $1,277 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
$1,422
Total Expenses
$2,699
Mortgage P&I
88%
$1,250
Property Taxes
43%
$617
Home Insurance
6%
$84
HOA
5%
$65
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356