Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.41% first-year return on $76,800 initial cash invested.
-6.41%
Cash On Cash
4.5%
Cap Rate
0.78
DSCR
$2,836
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,836
Total Expenses
$3,246
Mortgage P&I
48%
$1,348
Property Taxes
16%
$440
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709