Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.15% first-year return on $96,750 initial cash invested.
-3.15%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$4,110
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,364 expenses = $254 out of pocket
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
$4,110
Total Expenses
$4,364
Mortgage P&I
46%
$1,881
Property Taxes
9%
$380
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028