Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.24% first-year return on $87,300 initial cash invested.
-11.24%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$2,999
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,999 income − $3,817 expenses = $818 out of pocket
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
$2,999
Total Expenses
$3,817
Mortgage P&I
55%
$1,636
Property Taxes
19%
$574
Home Insurance
4%
$116
HOA
2%
$51
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750