Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8% first-year return on $96,750 initial cash invested.
-8%
Cash On Cash
5.06%
Cap Rate
0.76
DSCR
$3,421
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $4,066 expenses = $645 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,421
Total Expenses
$4,066
Mortgage P&I
61%
$2,089
Property Taxes
6%
$204
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855