Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.21% first-year return on $87,363 initial cash invested.
-10.21%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$3,272
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $4,015 expenses = $743 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,363
Downpayment
20%
$66,060
Closing costs
1%
$3,303
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$4,015
Mortgage P&I
52%
$1,701
Property Taxes
14%
$461
Home Insurance
4%
$118
HOA
5%
$164
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818