Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.65% first-year return on $96,750 initial cash invested.
-2.65%
Cash On Cash
5.92%
Cap Rate
0.98
DSCR
$4,447
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,447 income − $4,661 expenses = $214 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
$4,447
Total Expenses
$4,661
Mortgage P&I
42%
$1,886
Property Taxes
11%
$509
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112