Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.12% first-year return on $200k initial cash invested.
-19.12%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$4,049
Rent
-$3,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,049 income − $7,228 expenses = $3,179 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
$4,049
Total Expenses
$7,228
Mortgage P&I
110%
$4,442
Property Taxes
13%
$528
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012