Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.37% first-year return on $96,729 initial cash invested.
-15.37%
Cash On Cash
2.93%
Cap Rate
0.45
DSCR
$2,808
Rent
-$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $4,047 expenses = $1,239 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,808
Total Expenses
$4,047
Mortgage P&I
73%
$2,041
Property Taxes
19%
$528
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702