Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.53% first-year return on $200k initial cash invested.
-26.53%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$2,505
Rent
-$4,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $6,932 expenses = $4,427 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,678
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,505
Total Expenses
$6,932
Mortgage P&I
172%
$4,305
Property Taxes
45%
$1,121
Home Insurance
12%
$304
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626