Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.7% first-year return on $76,863 initial cash invested.
-1.7%
Cash On Cash
6.22%
Cap Rate
1.02
DSCR
$3,428
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $3,537 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$3,537
Mortgage P&I
42%
$1,424
Property Taxes
10%
$343
Home Insurance
3%
$96
HOA
1%
$29
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857