Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.09% first-year return on $96,729 initial cash invested.
-5.09%
Cash On Cash
5.69%
Cap Rate
0.87
DSCR
$3,538
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,538 income − $3,948 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,538
Total Expenses
$3,948
Mortgage P&I
58%
$2,046
Property Taxes
2%
$72
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$884