Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.44% first-year return on $87,342 initial cash invested.
-27.44%
Cash On Cash
-1.25%
Cap Rate
-0.21
DSCR
$0
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,997 expenses = $1,997 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,342
Downpayment
20%
$66,040
Closing costs
1%
$3,302
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,997
Mortgage P&I
16520000%
$1,652
Property Taxes
2260000%
$226
Home Insurance
1190000%
$119
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0