Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.63% first-year return on $68,421 initial cash invested.
-2.63%
Cash On Cash
6.09%
Cap Rate
0.96
DSCR
$2,452
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,602 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,421
Downpayment
20%
$48,020
Closing costs
1%
$2,401
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,602
Mortgage P&I
52%
$1,271
Property Taxes
3%
$67
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613