Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.96% first-year return on $87,300 initial cash invested.
-0.96%
Cash On Cash
6.04%
Cap Rate
1.04
DSCR
$3,283
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,283
Total Expenses
$3,353
Mortgage P&I
49%
$1,600
Property Taxes
2%
$62
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821