Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.91% first-year return on $200k initial cash invested.
-19.91%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,434
Rent
-$3,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $6,746 expenses = $3,312 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,434
Total Expenses
$6,746
Mortgage P&I
122%
$4,196
Property Taxes
17%
$600
Home Insurance
9%
$303
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858