Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.14% first-year return on $76,779 initial cash invested.
-7.14%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$2,243
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $2,700 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,243
Total Expenses
$2,700
Mortgage P&I
61%
$1,373
Property Taxes
7%
$152
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561