Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.96% first-year return on $200k initial cash invested.
-15.96%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$4,865
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,659
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,865
Total Expenses
$7,523
Mortgage P&I
87%
$4,222
Property Taxes
14%
$668
Home Insurance
6%
$297
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216