Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.73% first-year return on $96,750 initial cash invested.
-7.73%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$2,822
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $3,445 expenses = $623 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,822
Total Expenses
$3,445
Mortgage P&I
67%
$1,903
Property Taxes
2%
$56
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706