Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.04% first-year return on $68,484 initial cash invested.
-27.04%
Cash On Cash
-1.33%
Cap Rate
-0.21
DSCR
$0
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,543 expenses = $1,543 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,484
Downpayment
20%
$48,080
Closing costs
1%
$2,404
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,543
Mortgage P&I
12760000%
$1,276
Property Taxes
1790000%
$179
Home Insurance
880000%
$88
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0