Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.65% first-year return on $87,298 initial cash invested.
-8.65%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$3,452
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $4,081 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,298
Downpayment
20%
$65,998
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$4,081
Mortgage P&I
49%
$1,698
Property Taxes
16%
$555
Home Insurance
3%
$116
HOA
2%
$55
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863