Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.75% first-year return on $96,687 initial cash invested.
-30.75%
Cash On Cash
-1.79%
Cap Rate
-0.29
DSCR
$396
Rent
-$2,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$396 income − $2,874 expenses = $2,478 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,687
Downpayment
20%
$74,940
Closing costs
1%
$3,747
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$396
Total Expenses
$2,874
Mortgage P&I
481%
$1,903
Property Taxes
164%
$650
Home Insurance
33%
$131
HOA
0%
$0
Property Management
15%
$59
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$99