Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.89% first-year return on $87,300 initial cash invested.
-11.89%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$3,145
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,145 income − $4,010 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,145
Total Expenses
$4,010
Mortgage P&I
54%
$1,707
Property Taxes
19%
$604
Home Insurance
4%
$116
HOA
2%
$73
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786