Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $96,750 initial cash invested.
-10.26%
Cash On Cash
4.33%
Cap Rate
0.66
DSCR
$3,245
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,245 income − $4,072 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,245
Total Expenses
$4,072
Mortgage P&I
63%
$2,049
Property Taxes
10%
$334
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811