Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.8% first-year return on $68,295 initial cash invested.
-5.8%
Cash On Cash
5.5%
Cap Rate
0.82
DSCR
$2,306
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $2,636 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$2,636
Mortgage P&I
58%
$1,336
Property Taxes
5%
$108
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576