Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.73% first-year return on $76,863 initial cash invested.
-0.73%
Cash On Cash
6.14%
Cap Rate
1.05
DSCR
$2,863
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,863 income − $2,910 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,863
Total Expenses
$2,910
Mortgage P&I
48%
$1,366
Property Taxes
2%
$69
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716