Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.67% first-year return on $90,750 initial cash invested.
-7.67%
Cash On Cash
4.89%
Cap Rate
0.78
DSCR
$3,549
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,549 income − $4,129 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,549
Total Expenses
$4,129
Mortgage P&I
55%
$1,966
Property Taxes
6%
$219
Home Insurance
4%
$131
HOA
3%
$110
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887