Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.2% first-year return on $87,300 initial cash invested.
-1.2%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$3,511
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,511
Total Expenses
$3,598
Mortgage P&I
47%
$1,643
Property Taxes
3%
$121
Home Insurance
3%
$116
HOA
1%
$33
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878