Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.11% first-year return on $68,379 initial cash invested.
-0.11%
Cash On Cash
6.97%
Cap Rate
1.09
DSCR
$3,085
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,085 income − $3,091 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,085
Total Expenses
$3,091
Mortgage P&I
41%
$1,277
Property Taxes
8%
$250
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771