Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.72% first-year return on $96,750 initial cash invested.
-9.72%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$4,325
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,325 income − $5,109 expenses = $784 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
$4,325
Total Expenses
$5,109
Mortgage P&I
43%
$1,866
Property Taxes
21%
$918
Home Insurance
3%
$131
HOA
3%
$118
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081