Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.53% first-year return on $76,695 initial cash invested.
-10.53%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$1,757
Rent
-$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $2,430 expenses = $673 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,757
Total Expenses
$2,430
Mortgage P&I
80%
$1,409
Property Taxes
5%
$80
Home Insurance
6%
$98
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439