Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.48% first-year return on $96,750 initial cash invested.
-17.48%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$1,620
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,620 income − $3,029 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,620
Total Expenses
$3,029
Mortgage P&I
112%
$1,819
Property Taxes
19%
$301
Home Insurance
8%
$131
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$405