Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $76,798 initial cash invested.
-20.52%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$1,519
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,519 income − $2,832 expenses = $1,313 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,798
Downpayment
20%
$55,998
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,519
Total Expenses
$2,832
Mortgage P&I
92%
$1,403
Property Taxes
37%
$555
Home Insurance
6%
$98
HOA
3%
$46
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380