Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.7% first-year return on $87,300 initial cash invested.
-12.7%
Cash On Cash
3.27%
Cap Rate
0.52
DSCR
$2,716
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $3,640 expenses = $924 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,716
Total Expenses
$3,640
Mortgage P&I
63%
$1,714
Property Taxes
15%
$399
Home Insurance
4%
$116
HOA
4%
$107
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679