Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.12% first-year return on $81,253 initial cash invested.
-10.12%
Cash On Cash
3.99%
Cap Rate
0.65
DSCR
$2,490
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $3,175 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,253
Downpayment
20%
$65,955
Closing costs
1%
$3,298
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,490
Total Expenses
$3,175
Mortgage P&I
68%
$1,682
Property Taxes
1%
$24
Home Insurance
5%
$115
HOA
6%
$158
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622