Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $76,695 initial cash invested.
-15.26%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$1,102
Rent
-$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,102 income − $2,077 expenses = $975 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,102
Total Expenses
$2,077
Mortgage P&I
126%
$1,387
Property Taxes
6%
$63
Home Insurance
9%
$98
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$276