Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.88% first-year return on $103k initial cash invested.
-3.88%
Cash On Cash
5.56%
Cap Rate
0.9
DSCR
$3,629
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,629 income − $3,961 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,629
Total Expenses
$3,961
Mortgage P&I
53%
$1,923
Property Taxes
5%
$166
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907