Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.05% first-year return on $87,300 initial cash invested.
-24.05%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$524
Rent
-$1,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$524 income − $2,274 expenses = $1,750 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
$524
Total Expenses
$2,274
Mortgage P&I
316%
$1,656
Property Taxes
48%
$250
Home Insurance
22%
$116
HOA
0%
$0
Property Management
15%
$79
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$131