Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.15% first-year return on $87,300 initial cash invested.
-3.15%
Cash On Cash
5.55%
Cap Rate
0.95
DSCR
$3,654
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,883 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,654
Total Expenses
$3,883
Mortgage P&I
44%
$1,610
Property Taxes
11%
$403
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914