Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.45% first-year return on $200k initial cash invested.
-19.45%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,943
Rent
-$3,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,943 income − $7,178 expenses = $3,235 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,943
Total Expenses
$7,178
Mortgage P&I
113%
$4,442
Property Taxes
13%
$528
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986