Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $90,750 initial cash invested.
-11.97%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$2,506
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $3,411 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,506
Total Expenses
$3,411
Mortgage P&I
76%
$1,913
Property Taxes
2%
$48
Home Insurance
5%
$131
HOA
5%
$117
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626