Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.91% first-year return on $76,779 initial cash invested.
-7.91%
Cash On Cash
4.36%
Cap Rate
0.71
DSCR
$2,495
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,495 income − $3,001 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,495
Total Expenses
$3,001
Mortgage P&I
57%
$1,423
Property Taxes
11%
$282
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624