Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.97% first-year return on $76,800 initial cash invested.
-6.97%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,895
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $3,341 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,895
Total Expenses
$3,341
Mortgage P&I
49%
$1,410
Property Taxes
15%
$443
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724