Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.56% first-year return on $68,400 initial cash invested.
-12.56%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$2,468
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $3,184 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,468
Total Expenses
$3,184
Mortgage P&I
48%
$1,194
Property Taxes
27%
$658
Home Insurance
3%
$84
HOA
3%
$63
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617