Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.26% first-year return on $96,729 initial cash invested.
-22.26%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,708
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $4,502 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,708
Total Expenses
$4,502
Mortgage P&I
71%
$1,936
Property Taxes
40%
$1,095
Home Insurance
6%
$172
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677