Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.89% first-year return on $96,750 initial cash invested.
-11.89%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$2,472
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,472
Total Expenses
$3,431
Mortgage P&I
74%
$1,840
Property Taxes
11%
$273
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618