Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.34% first-year return on $76,779 initial cash invested.
-29.34%
Cash On Cash
-2.07%
Cap Rate
-0.35
DSCR
$0
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,877 expenses = $1,877 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
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
$0
Total Expenses
$1,877
Mortgage P&I
13940000%
$1,394
Property Taxes
3850000%
$385
Home Insurance
980000%
$98
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0