Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.29% first-year return on $87,300 initial cash invested.
-12.29%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$3,087
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $3,981 expenses = $894 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
$3,087
Total Expenses
$3,981
Mortgage P&I
55%
$1,707
Property Taxes
20%
$604
Home Insurance
4%
$116
HOA
2%
$73
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772