Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.35% first-year return on $68,400 initial cash invested.
-8.35%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$2,156
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $2,632 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,156
Total Expenses
$2,632
Mortgage P&I
57%
$1,239
Property Taxes
13%
$275
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539