Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.63% first-year return on $68,400 initial cash invested.
-3.63%
Cash On Cash
5.81%
Cap Rate
0.91
DSCR
$2,336
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $2,543 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,336
Total Expenses
$2,543
Mortgage P&I
55%
$1,276
Property Taxes
3%
$63
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584