Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.63% first-year return on $87,279 initial cash invested.
-10.63%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,728
Rent
-$773
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
6.4%
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
$2,728
Total Expenses
$3,501
Mortgage P&I
61%
$1,656
Property Taxes
13%
$350
Home Insurance
4%
$116
HOA
3%
$70
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682