Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.52% first-year return on $68,295 initial cash invested.
-10.52%
Cash On Cash
3.83%
Cap Rate
0.59
DSCR
$1,834
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $2,433 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$2,433
Mortgage P&I
70%
$1,291
Property Taxes
10%
$179
Home Insurance
5%
$84
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458