Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.84% first-year return on $87,300 initial cash invested.
-5.84%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$3,072
Rent
-$425
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
6.3%
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
$3,072
Total Expenses
$3,497
Mortgage P&I
53%
$1,630
Property Taxes
9%
$262
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768