Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.33% first-year return on $76,863 initial cash invested.
-0.33%
Cash On Cash
6.62%
Cap Rate
1.09
DSCR
$3,599
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $3,620 expenses = $21 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
$3,599
Total Expenses
$3,620
Mortgage P&I
40%
$1,424
Property Taxes
10%
$343
Home Insurance
3%
$96
HOA
1%
$29
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900