Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.34% first-year return on $76,800 initial cash invested.
-9.34%
Cash On Cash
4.05%
Cap Rate
0.65
DSCR
$1,972
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,972 income − $2,570 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,972
Total Expenses
$2,570
Mortgage P&I
74%
$1,464
Property Taxes
3%
$61
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493