Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.53% first-year return on $87,279 initial cash invested.
-7.53%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$2,706
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $3,254 expenses = $548 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
$2,706
Total Expenses
$3,254
Mortgage P&I
62%
$1,674
Property Taxes
6%
$165
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676