Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.67% first-year return on $76,821 initial cash invested.
-7.67%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$2,603
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $3,094 expenses = $491 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,821
Downpayment
20%
$56,020
Closing costs
1%
$2,801
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$3,094
Mortgage P&I
55%
$1,426
Property Taxes
6%
$169
Home Insurance
4%
$100
HOA
6%
$150
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651