Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.95% first-year return on $87,300 initial cash invested.
-9.95%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$3,345
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $4,069 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,345
Total Expenses
$4,069
Mortgage P&I
49%
$1,647
Property Taxes
21%
$700
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836