Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.71% first-year return on $96,834 initial cash invested.
-1.71%
Cash On Cash
5.98%
Cap Rate
1.02
DSCR
$4,267
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,267
Total Expenses
$4,405
Mortgage P&I
43%
$1,838
Property Taxes
8%
$358
Home Insurance
3%
$131
HOA
1%
$29
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067