Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.82% first-year return on $96,750 initial cash invested.
-4.82%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$3,403
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,403 income − $3,792 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,403
Total Expenses
$3,792
Mortgage P&I
54%
$1,852
Property Taxes
5%
$176
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851