Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.37% first-year return on $87,300 initial cash invested.
-19.37%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,178
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,178 income − $2,587 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,178
Total Expenses
$2,587
Mortgage P&I
141%
$1,656
Property Taxes
21%
$250
Home Insurance
10%
$116
HOA
0%
$0
Property Management
15%
$177
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$294