Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.6% first-year return on $68,379 initial cash invested.
-19.6%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$1,495
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,495 income − $2,612 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,495
Total Expenses
$2,612
Mortgage P&I
85%
$1,274
Property Taxes
33%
$499
Home Insurance
6%
$84
HOA
2%
$37
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$374