Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.56% first-year return on $58,780 initial cash invested.
-23.56%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$1,530
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,530 income − $2,684 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,780
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$1,530
Total Expenses
$2,684
Mortgage P&I
94%
$1,437
Property Taxes
29%
$443
Home Insurance
5%
$70
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382