Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $96,729 initial cash invested.
-13.62%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$3,050
Rent
-$1,098
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$4,148
Mortgage P&I
61%
$1,849
Property Taxes
21%
$653
Home Insurance
4%
$131
HOA
2%
$51
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762