Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.31% first-year return on $76,842 initial cash invested.
-3.31%
Cash On Cash
5.69%
Cap Rate
0.94
DSCR
$3,084
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $3,296 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,842
Downpayment
20%
$56,040
Closing costs
1%
$2,802
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$3,296
Mortgage P&I
46%
$1,418
Property Taxes
9%
$279
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771