Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.07% first-year return on $87,279 initial cash invested.
-9.07%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$2,509
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $3,169 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,509
Total Expenses
$3,169
Mortgage P&I
65%
$1,623
Property Taxes
9%
$227
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627