Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.53% first-year return on $96,750 initial cash invested.
-3.53%
Cash On Cash
5.36%
Cap Rate
0.93
DSCR
$3,921
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $4,206 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,921
Total Expenses
$4,206
Mortgage P&I
46%
$1,803
Property Taxes
10%
$390
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980