Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.87% first-year return on $96,687 initial cash invested.
-12.87%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$2,127
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,127 income − $3,164 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,687
Downpayment
20%
$74,940
Closing costs
1%
$3,747
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,127
Total Expenses
$3,164
Mortgage P&I
87%
$1,857
Property Taxes
6%
$137
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532