Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.27% first-year return on $76,779 initial cash invested.
-9.27%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$2,198
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,791 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,198
Total Expenses
$2,791
Mortgage P&I
62%
$1,368
Property Taxes
12%
$269
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550