Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.83% first-year return on $96,750 initial cash invested.
-16.83%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$2,537
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $3,894 expenses = $1,357 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,537
Total Expenses
$3,894
Mortgage P&I
81%
$2,054
Property Taxes
19%
$492
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634