Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.79% first-year return on $68,379 initial cash invested.
-15.79%
Cash On Cash
2.21%
Cap Rate
0.34
DSCR
$1,012
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,012 income − $1,912 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,012
Total Expenses
$1,912
Mortgage P&I
129%
$1,301
Property Taxes
4%
$42
Home Insurance
8%
$84
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$253