Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $64,779 initial cash invested.
-18.82%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$1,455
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,455 income − $2,471 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,455
Total Expenses
$2,471
Mortgage P&I
99%
$1,435
Property Taxes
10%
$140
Home Insurance
7%
$98
HOA
7%
$100
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$364