Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.04% first-year return on $96,792 initial cash invested.
-15.04%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$1,882
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,882 income − $3,095 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,792
Downpayment
20%
$75,040
Closing costs
1%
$3,752
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,882
Total Expenses
$3,095
Mortgage P&I
101%
$1,892
Property Taxes
9%
$166
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470