Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.08% first-year return on $87,300 initial cash invested.
-11.08%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$3,148
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $3,954 expenses = $806 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,148
Total Expenses
$3,954
Mortgage P&I
51%
$1,597
Property Taxes
23%
$727
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787