Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.63% first-year return on $87,279 initial cash invested.
-3.63%
Cash On Cash
5.47%
Cap Rate
0.91
DSCR
$2,966
Rent
-$264
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
6.4%
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
$2,966
Total Expenses
$3,230
Mortgage P&I
56%
$1,648
Property Taxes
1%
$41
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742