Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.61% first-year return on $96,750 initial cash invested.
-1.61%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$4,111
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,111 income − $4,241 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,111
Total Expenses
$4,241
Mortgage P&I
46%
$1,884
Property Taxes
6%
$253
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028