Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.12% first-year return on $87,279 initial cash invested.
-17.12%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$1,368
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,368 income − $2,613 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,368
Total Expenses
$2,613
Mortgage P&I
122%
$1,674
Property Taxes
12%
$165
Home Insurance
9%
$117
HOA
0%
$0
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342