Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.4% first-year return on $96,792 initial cash invested.
-7.4%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$3,926
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,792
Downpayment
20%
$75,040
Closing costs
1%
$3,752
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,926
Total Expenses
$4,523
Mortgage P&I
48%
$1,866
Property Taxes
8%
$311
Home Insurance
3%
$126
HOA
9%
$335
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982