Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.09% first-year return on $76,842 initial cash invested.
-9.09%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$1,990
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,990 income − $2,572 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,842
Downpayment
20%
$56,040
Closing costs
1%
$2,802
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,990
Total Expenses
$2,572
Mortgage P&I
69%
$1,365
Property Taxes
8%
$160
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498