Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.86% first-year return on $96,750 initial cash invested.
-0.86%
Cash On Cash
6.28%
Cap Rate
1.05
DSCR
$3,938
Rent
-$69
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
6.4%
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
$3,938
Total Expenses
$4,007
Mortgage P&I
48%
$1,873
Property Taxes
3%
$112
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$984