Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.56% first-year return on $76,695 initial cash invested.
-6.56%
Cash On Cash
4.6%
Cap Rate
0.78
DSCR
$2,810
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $3,229 expenses = $419 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
$2,810
Total Expenses
$3,229
Mortgage P&I
49%
$1,378
Property Taxes
14%
$395
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702