Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.64% first-year return on $87,279 initial cash invested.
-1.64%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$3,242
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $3,361 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$3,361
Mortgage P&I
51%
$1,648
Property Taxes
1%
$41
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810