Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.53% first-year return on $96,750 initial cash invested.
-12.53%
Cash On Cash
3.4%
Cap Rate
0.54
DSCR
$2,832
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $3,842 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,832
Total Expenses
$3,842
Mortgage P&I
69%
$1,958
Property Taxes
14%
$394
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708