Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $68,379 initial cash invested.
-19.87%
Cash On Cash
1.16%
Cap Rate
0.17
DSCR
$729
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$729 income − $1,861 expenses = $1,132 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
$729
Total Expenses
$1,861
Mortgage P&I
183%
$1,334
Property Taxes
13%
$94
Home Insurance
12%
$84
HOA
0%
$0
Property Management
15%
$109
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$182