Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.65% first-year return on $96,750 initial cash invested.
-18.65%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$2,232
Rent
-$1,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $3,736 expenses = $1,504 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,232
Total Expenses
$3,736
Mortgage P&I
85%
$1,898
Property Taxes
15%
$336
Home Insurance
6%
$131
HOA
13%
$300
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558