Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.5% first-year return on $96,813 initial cash invested.
-14.5%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$2,280
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $3,450 expenses = $1,170 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,813
Downpayment
20%
$75,060
Closing costs
1%
$3,753
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,280
Total Expenses
$3,450
Mortgage P&I
84%
$1,905
Property Taxes
14%
$316
Home Insurance
6%
$135
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570