Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.16% first-year return on $87,237 initial cash invested.
-9.16%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$2,761
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $3,427 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,237
Downpayment
20%
$65,940
Closing costs
1%
$3,297
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,761
Total Expenses
$3,427
Mortgage P&I
59%
$1,642
Property Taxes
12%
$340
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690