Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.79% first-year return on $96,729 initial cash invested.
-12.79%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,666
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $3,697 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$3,697
Mortgage P&I
70%
$1,866
Property Taxes
16%
$420
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666