Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.36% first-year return on $87,300 initial cash invested.
-6.36%
Cash On Cash
4.83%
Cap Rate
0.8
DSCR
$3,021
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $3,484 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,021
Total Expenses
$3,484
Mortgage P&I
55%
$1,669
Property Taxes
7%
$216
Home Insurance
4%
$116
HOA
1%
$33
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755