Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.21% first-year return on $68,400 initial cash invested.
-5.21%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$3,009
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,009 income − $3,306 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,009
Total Expenses
$3,306
Mortgage P&I
40%
$1,200
Property Taxes
19%
$579
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752