Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.55% first-year return on $76,779 initial cash invested.
-17.55%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$1,464
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,464 income − $2,587 expenses = $1,123 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,464
Total Expenses
$2,587
Mortgage P&I
95%
$1,393
Property Taxes
27%
$392
Home Insurance
7%
$98
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366