Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $68,337 initial cash invested.
-22.13%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$503
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$503 income − $1,763 expenses = $1,260 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
$503
Total Expenses
$1,763
Mortgage P&I
225%
$1,134
Property Taxes
60%
$304
Home Insurance
17%
$84
HOA
0%
$0
Property Management
15%
$75
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$126