Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.19% first-year return on $68,379 initial cash invested.
-6.19%
Cash On Cash
5.32%
Cap Rate
0.8
DSCR
$2,332
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,332 income − $2,685 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,332
Total Expenses
$2,685
Mortgage P&I
57%
$1,323
Property Taxes
6%
$150
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583