Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.55% first-year return on $96,750 initial cash invested.
-7.55%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$3,525
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,525 income − $4,134 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,525
Total Expenses
$4,134
Mortgage P&I
54%
$1,919
Property Taxes
8%
$289
Home Insurance
4%
$131
HOA
3%
$103
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$881