Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.55% first-year return on $87,216 initial cash invested.
-12.55%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,016
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $3,928 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,216
Downpayment
20%
$65,920
Closing costs
1%
$3,296
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$3,928
Mortgage P&I
56%
$1,679
Property Taxes
23%
$682
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754