Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.46% first-year return on $76,779 initial cash invested.
-9.46%
Cash On Cash
4.11%
Cap Rate
0.66
DSCR
$2,556
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $3,161 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,556
Total Expenses
$3,161
Mortgage P&I
57%
$1,461
Property Taxes
15%
$376
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639