Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.94% first-year return on $87,300 initial cash invested.
-22.94%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$672
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$672 income − $2,341 expenses = $1,669 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
$672
Total Expenses
$2,341
Mortgage P&I
241%
$1,620
Property Taxes
42%
$282
Home Insurance
17%
$116
HOA
0%
$0
Property Management
15%
$101
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$168