Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.8% first-year return on $68,484 initial cash invested.
-6.8%
Cash On Cash
4.88%
Cap Rate
0.77
DSCR
$2,221
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,221 income − $2,609 expenses = $388 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
$2,221
Total Expenses
$2,609
Mortgage P&I
57%
$1,276
Property Taxes
8%
$179
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555