Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.23% first-year return on $76,800 initial cash invested.
-5.23%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$3,146
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $3,481 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,146
Total Expenses
$3,481
Mortgage P&I
44%
$1,391
Property Taxes
15%
$482
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786