Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.81% first-year return on $96,645 initial cash invested.
-10.81%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$3,006
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,877 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,645
Downpayment
20%
$74,900
Closing costs
1%
$3,745
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$3,877
Mortgage P&I
65%
$1,956
Property Taxes
10%
$294
Home Insurance
5%
$138
HOA
2%
$46
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752