Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.18% first-year return on $87,384 initial cash invested.
-6.18%
Cash On Cash
4.59%
Cap Rate
0.79
DSCR
$2,845
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $3,295 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,384
Downpayment
20%
$66,080
Closing costs
1%
$3,304
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$3,295
Mortgage P&I
56%
$1,599
Property Taxes
7%
$211
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711