Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $76,758 initial cash invested.
-16.88%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$1,600
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $2,680 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,758
Downpayment
20%
$55,960
Closing costs
1%
$2,798
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,600
Total Expenses
$2,680
Mortgage P&I
86%
$1,379
Property Taxes
19%
$302
Home Insurance
6%
$102
HOA
8%
$129
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400