Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $76,842 initial cash invested.
-24.35%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$971
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$971 income − $2,530 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
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
$971
Total Expenses
$2,530
Mortgage P&I
147%
$1,427
Property Taxes
55%
$536
Home Insurance
10%
$100
HOA
0%
$0
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$243