Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $96,813 initial cash invested.
-11.45%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$2,847
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $3,771 expenses = $924 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,813
Downpayment
20%
$75,060
Closing costs
1%
$3,753
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$3,771
Mortgage P&I
68%
$1,927
Property Taxes
11%
$309
Home Insurance
5%
$130
HOA
1%
$38
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712