Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.33% first-year return on $68,379 initial cash invested.
-0.33%
Cash On Cash
6.51%
Cap Rate
1.09
DSCR
$3,266
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,266
Total Expenses
$3,285
Mortgage P&I
36%
$1,189
Property Taxes
14%
$444
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816