Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.44% first-year return on $87,300 initial cash invested.
-8.44%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$2,731
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,731 income − $3,345 expenses = $614 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
$2,731
Total Expenses
$3,345
Mortgage P&I
61%
$1,669
Property Taxes
8%
$216
Home Insurance
4%
$116
HOA
1%
$33
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683