Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.12% first-year return on $76,800 initial cash invested.
-1.12%
Cash On Cash
6.57%
Cap Rate
1.04
DSCR
$3,170
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $3,242 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,170
Total Expenses
$3,242
Mortgage P&I
47%
$1,477
Property Taxes
5%
$143
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792