Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $76,758 initial cash invested.
-11.87%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$1,730
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $2,489 expenses = $759 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,758
Downpayment
20%
$55,960
Closing costs
1%
$2,798
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,730
Total Expenses
$2,489
Mortgage P&I
81%
$1,407
Property Taxes
9%
$150
Home Insurance
6%
$102
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432