Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.39% first-year return on $96,666 initial cash invested.
-15.39%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$2,053
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $3,293 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,666
Downpayment
20%
$74,920
Closing costs
1%
$3,746
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,053
Total Expenses
$3,293
Mortgage P&I
90%
$1,857
Property Taxes
16%
$320
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513