Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.44% first-year return on $68,400 initial cash invested.
-1.44%
Cash On Cash
6.36%
Cap Rate
1.04
DSCR
$3,121
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,121 income − $3,203 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,121
Total Expenses
$3,203
Mortgage P&I
39%
$1,228
Property Taxes
13%
$393
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780