Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.95% first-year return on $96,750 initial cash invested.
-26.95%
Cash On Cash
-1.04%
Cap Rate
-0.18
DSCR
$0
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,173 expenses = $2,173 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
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
$0
Total Expenses
$2,173
Mortgage P&I
18490000%
$1,849
Property Taxes
1930000%
$193
Home Insurance
1310000%
$131
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0