Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.69% first-year return on $76,779 initial cash invested.
-0.69%
Cash On Cash
6.14%
Cap Rate
1.05
DSCR
$2,941
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $2,985 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,941
Total Expenses
$2,985
Mortgage P&I
46%
$1,357
Property Taxes
4%
$118
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735