Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.15% first-year return on $87,321 initial cash invested.
-1.15%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$3,403
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $3,487 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,321
Downpayment
20%
$66,020
Closing costs
1%
$3,301
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,403
Total Expenses
$3,487
Mortgage P&I
48%
$1,639
Property Taxes
3%
$96
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851