Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.32% first-year return on $68,400 initial cash invested.
-19.32%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,452
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,452 income − $2,553 expenses = $1,101 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,452
Total Expenses
$2,553
Mortgage P&I
84%
$1,224
Property Taxes
36%
$520
Home Insurance
6%
$84
HOA
2%
$28
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$363