Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.72% first-year return on $76,800 initial cash invested.
-8.72%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$2,258
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,816 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$2,816
Mortgage P&I
62%
$1,394
Property Taxes
11%
$241
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564