Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.9% first-year return on $96,834 initial cash invested.
-3.9%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$3,487
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,487 income − $3,802 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,834
Downpayment
20%
$75,080
Closing costs
1%
$3,754
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,487
Total Expenses
$3,802
Mortgage P&I
54%
$1,891
Property Taxes
3%
$102
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872