Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $87,384 initial cash invested.
-14.25%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$2,593
Rent
-$1,038
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
$87,384
Downpayment
20%
$66,080
Closing costs
1%
$3,304
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,593
Total Expenses
$3,631
Mortgage P&I
62%
$1,616
Property Taxes
22%
$580
Home Insurance
5%
$140
HOA
2%
$50
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648