Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.92% first-year return on $76,800 initial cash invested.
-0.92%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$3,331
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $3,390 expenses = $59 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,331
Total Expenses
$3,390
Mortgage P&I
41%
$1,355
Property Taxes
8%
$278
Home Insurance
3%
$98
HOA
2%
$60
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833