Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.07% first-year return on $76,695 initial cash invested.
-26.07%
Cash On Cash
-1.07%
Cap Rate
-0.18
DSCR
$595
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$595 income − $2,261 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$595
Total Expenses
$2,261
Mortgage P&I
234%
$1,392
Property Taxes
82%
$485
Home Insurance
16%
$98
HOA
0%
$0
Property Management
15%
$89
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$149