Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.45% first-year return on $96,729 initial cash invested.
-6.45%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$3,376
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $3,896 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,376
Total Expenses
$3,896
Mortgage P&I
55%
$1,873
Property Taxes
8%
$260
Home Insurance
4%
$135
HOA
0%
$8
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844