Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.26% first-year return on $68,379 initial cash invested.
-31.26%
Cash On Cash
-2.21%
Cap Rate
-0.34
DSCR
$779
Rent
-$1,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$779 income − $2,560 expenses = $1,781 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
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
$779
Total Expenses
$2,560
Mortgage P&I
168%
$1,309
Property Taxes
102%
$793
Home Insurance
11%
$84
HOA
0%
$0
Property Management
15%
$117
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$195