Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.43% first-year return on $87,300 initial cash invested.
-9.43%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$2,578
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,264 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,578
Total Expenses
$3,264
Mortgage P&I
67%
$1,723
Property Taxes
7%
$188
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644