Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.2% first-year return on $96,750 initial cash invested.
-6.2%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$3,969
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $4,469 expenses = $500 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
$3,969
Total Expenses
$4,469
Mortgage P&I
47%
$1,877
Property Taxes
14%
$556
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992