Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.43% first-year return on $87,300 initial cash invested.
-10.43%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$3,240
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,240
Total Expenses
$3,999
Mortgage P&I
49%
$1,597
Property Taxes
22%
$727
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810