Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.95% first-year return on $87,279 initial cash invested.
-24.95%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$0
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,815 expenses = $1,815 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
$0
Total Expenses
$1,815
Mortgage P&I
16560000%
$1,656
Property Taxes
430000%
$43
Home Insurance
1160000%
$116
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0