Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.53% first-year return on $68,379 initial cash invested.
-18.53%
Cash On Cash
1.41%
Cap Rate
0.22
DSCR
$1,611
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $2,667 expenses = $1,056 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
$1,611
Total Expenses
$2,667
Mortgage P&I
79%
$1,274
Property Taxes
31%
$499
Home Insurance
5%
$84
HOA
2%
$37
Property Management
15%
$242
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$403