Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.65% first-year return on $87,216 initial cash invested.
-10.65%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$2,385
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,385 income − $3,159 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,216
Downpayment
20%
$65,920
Closing costs
1%
$3,296
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$3,159
Mortgage P&I
70%
$1,661
Property Taxes
10%
$238
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596