Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.26% first-year return on $87,321 initial cash invested.
-7.26%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$2,567
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $3,095 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,321
Downpayment
20%
$66,020
Closing costs
1%
$3,301
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,567
Total Expenses
$3,095
Mortgage P&I
64%
$1,631
Property Taxes
3%
$85
Home Insurance
6%
$146
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642