Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.39% first-year return on $87,279 initial cash invested.
-21.39%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$1,190
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,190 income − $2,746 expenses = $1,556 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,190
Total Expenses
$2,746
Mortgage P&I
142%
$1,684
Property Taxes
27%
$321
Home Insurance
10%
$116
HOA
4%
$53
Property Management
15%
$178
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298