Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $87,300 initial cash invested.
-11.45%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$2,192
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $3,025 expenses = $833 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
$2,192
Total Expenses
$3,025
Mortgage P&I
76%
$1,656
Property Taxes
9%
$200
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548