Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.89% first-year return on $87,300 initial cash invested.
-12.89%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$2,713
Rent
-$938
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
6.1%
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
$2,713
Total Expenses
$3,651
Mortgage P&I
59%
$1,604
Property Taxes
21%
$578
Home Insurance
4%
$116
HOA
2%
$50
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$678