Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.63% first-year return on $76,779 initial cash invested.
-12.63%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$1,698
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $2,506 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,698
Total Expenses
$2,506
Mortgage P&I
82%
$1,392
Property Taxes
12%
$201
Home Insurance
6%
$98
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424