Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.67% first-year return on $87,279 initial cash invested.
-15.67%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$2,194
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,194 income − $3,334 expenses = $1,140 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,194
Total Expenses
$3,334
Mortgage P&I
73%
$1,605
Property Taxes
24%
$530
Home Insurance
5%
$116
HOA
1%
$30
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548