Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.01% first-year return on $96,771 initial cash invested.
-4.01%
Cash On Cash
5.23%
Cap Rate
0.9
DSCR
$3,686
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,771
Downpayment
20%
$75,020
Closing costs
1%
$3,751
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$4,009
Mortgage P&I
49%
$1,812
Property Taxes
8%
$297
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$922