Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $87,300 initial cash invested.
-21.47%
Cash On Cash
0.91%
Cap Rate
0.14
DSCR
$1,828
Rent
-$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,828 income − $3,390 expenses = $1,562 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,828
Total Expenses
$3,390
Mortgage P&I
95%
$1,738
Property Taxes
33%
$608
Home Insurance
6%
$116
HOA
3%
$51
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457