Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.13% first-year return on $68,379 initial cash invested.
-8.13%
Cash On Cash
4.23%
Cap Rate
0.68
DSCR
$1,817
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,817 income − $2,280 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,817
Total Expenses
$2,280
Mortgage P&I
68%
$1,236
Property Taxes
3%
$55
Home Insurance
6%
$116
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454