Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.41% first-year return on $68,379 initial cash invested.
-5.41%
Cash On Cash
5.27%
Cap Rate
0.85
DSCR
$3,088
Rent
-$308
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
6.7%
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
$3,088
Total Expenses
$3,396
Mortgage P&I
40%
$1,237
Property Taxes
18%
$554
Home Insurance
3%
$84
HOA
1%
$38
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772