Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.22% first-year return on $76,821 initial cash invested.
-8.22%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$2,538
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $3,064 expenses = $526 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
$2,538
Total Expenses
$3,064
Mortgage P&I
56%
$1,426
Property Taxes
7%
$169
Home Insurance
4%
$100
HOA
6%
$150
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$634