Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $87,300 initial cash invested.
-17.91%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$1,408
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,408 income − $2,711 expenses = $1,303 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
$1,408
Total Expenses
$2,711
Mortgage P&I
117%
$1,647
Property Taxes
19%
$273
Home Insurance
8%
$116
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352