Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.54% first-year return on $64,779 initial cash invested.
-17.54%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$1,593
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,593 income − $2,540 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$1,593
Total Expenses
$2,540
Mortgage P&I
90%
$1,437
Property Taxes
9%
$140
Home Insurance
6%
$98
HOA
6%
$100
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398