Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.7% first-year return on $76,863 initial cash invested.
-6.7%
Cash On Cash
5.39%
Cap Rate
0.8
DSCR
$2,820
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $3,249 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,820
Total Expenses
$3,249
Mortgage P&I
56%
$1,576
Property Taxes
8%
$235
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705