Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.73% first-year return on $87,279 initial cash invested.
-20.73%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,465
Rent
-$1,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $2,973 expenses = $1,508 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,465
Total Expenses
$2,973
Mortgage P&I
112%
$1,642
Property Taxes
35%
$511
Home Insurance
8%
$116
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366