Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.25% first-year return on $76,779 initial cash invested.
-15.25%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,054
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $3,030 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,054
Total Expenses
$3,030
Mortgage P&I
68%
$1,395
Property Taxes
27%
$551
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514