Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.86% first-year return on $96,813 initial cash invested.
-4.86%
Cash On Cash
5.19%
Cap Rate
0.87
DSCR
$3,767
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,767 income − $4,159 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,767
Total Expenses
$4,159
Mortgage P&I
50%
$1,865
Property Taxes
9%
$353
Home Insurance
4%
$132
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942