Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.02% first-year return on $87,237 initial cash invested.
-15.02%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$2,016
Rent
-$1,092
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,237
Downpayment
20%
$65,940
Closing costs
1%
$3,297
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,016
Total Expenses
$3,108
Mortgage P&I
80%
$1,619
Property Taxes
20%
$402
Home Insurance
6%
$119
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504