Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.47% first-year return on $96,687 initial cash invested.
-24.47%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$1,369
Rent
-$1,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,369 income − $3,341 expenses = $1,972 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
$1,369
Total Expenses
$3,341
Mortgage P&I
139%
$1,903
Property Taxes
47%
$650
Home Insurance
10%
$131
HOA
0%
$0
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342