Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.03% first-year return on $96,750 initial cash invested.
-10.03%
Cash On Cash
3.99%
Cap Rate
0.64
DSCR
$2,836
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $3,645 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,836
Total Expenses
$3,645
Mortgage P&I
69%
$1,944
Property Taxes
7%
$187
Home Insurance
5%
$133
HOA
1%
$21
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709