Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.7% first-year return on $68,379 initial cash invested.
-1.7%
Cash On Cash
6.61%
Cap Rate
1.01
DSCR
$2,714
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,811 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,714
Total Expenses
$2,811
Mortgage P&I
48%
$1,309
Property Taxes
4%
$115
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678