Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.25% first-year return on $68,379 initial cash invested.
-4.25%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$2,835
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $3,077 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,835
Total Expenses
$3,077
Mortgage P&I
42%
$1,189
Property Taxes
16%
$444
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709