Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $76,800 initial cash invested.
-14.58%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$1,788
Rent
-$933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $2,721 expenses = $933 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,788
Total Expenses
$2,721
Mortgage P&I
79%
$1,404
Property Taxes
20%
$360
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$447