Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.96% first-year return on $87,300 initial cash invested.
-32.96%
Cash On Cash
-2.89%
Cap Rate
-0.5
DSCR
$0
Rent
-$2,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,398
Mortgage P&I
16040000%
$1,604
Property Taxes
6780000%
$678
Home Insurance
1160000%
$116
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0