Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.8% first-year return on $96,750 initial cash invested.
-15.8%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$2,671
Rent
-$1,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $3,945 expenses = $1,274 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
$2,671
Total Expenses
$3,945
Mortgage P&I
70%
$1,858
Property Taxes
25%
$673
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668