Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.88% first-year return on $87,363 initial cash invested.
-7.88%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$2,749
Rent
-$574
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,363
Downpayment
20%
$66,060
Closing costs
1%
$3,303
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,749
Total Expenses
$3,323
Mortgage P&I
59%
$1,618
Property Taxes
9%
$250
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687