Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.67% first-year return on $76,800 initial cash invested.
-4.67%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$3,177
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,177 income − $3,476 expenses = $299 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
$3,177
Total Expenses
$3,476
Mortgage P&I
44%
$1,410
Property Taxes
14%
$443
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794