Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.68% first-year return on $68,379 initial cash invested.
-1.68%
Cash On Cash
6.44%
Cap Rate
1.02
DSCR
$3,104
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $3,200 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,104
Total Expenses
$3,200
Mortgage P&I
41%
$1,259
Property Taxes
12%
$367
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776