Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.48% first-year return on $68,337 initial cash invested.
-22.48%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$466
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$466 income − $1,746 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$466
Total Expenses
$1,746
Mortgage P&I
243%
$1,134
Property Taxes
65%
$304
Home Insurance
18%
$84
HOA
0%
$0
Property Management
15%
$70
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$116