Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.76% first-year return on $96,666 initial cash invested.
-7.76%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$3,239
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,239 income − $3,864 expenses = $625 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
$3,239
Total Expenses
$3,864
Mortgage P&I
57%
$1,857
Property Taxes
10%
$320
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810