Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.11% first-year return on $87,258 initial cash invested.
-11.11%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$2,620
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $3,428 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,258
Downpayment
20%
$65,960
Closing costs
1%
$3,298
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$3,428
Mortgage P&I
64%
$1,675
Property Taxes
14%
$376
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655