Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.07% first-year return on $58,780 initial cash invested.
-27.07%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,200
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,200 income − $2,526 expenses = $1,326 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
$1,200
Total Expenses
$2,526
Mortgage P&I
120%
$1,437
Property Taxes
37%
$443
Home Insurance
6%
$70
HOA
0%
$0
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$300