Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.99% first-year return on $87,300 initial cash invested.
-11.99%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$2,236
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $3,108 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,236
Total Expenses
$3,108
Mortgage P&I
74%
$1,647
Property Taxes
12%
$273
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559