Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.96% first-year return on $96,750 initial cash invested.
-6.96%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$3,204
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $3,765 expenses = $561 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
$3,204
Total Expenses
$3,765
Mortgage P&I
58%
$1,854
Property Taxes
8%
$242
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801