Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.28% first-year return on $68,379 initial cash invested.
-5.28%
Cash On Cash
5.49%
Cap Rate
0.84
DSCR
$2,353
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $2,654 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,353
Total Expenses
$2,654
Mortgage P&I
55%
$1,305
Property Taxes
6%
$136
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588