Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.46% first-year return on $87,279 initial cash invested.
-8.46%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,150
Rent
-$615
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
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$3,765
Mortgage P&I
52%
$1,642
Property Taxes
16%
$495
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788