Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.38% first-year return on $200k initial cash invested.
-34.38%
Cash On Cash
-1.67%
Cap Rate
-0.27
DSCR
$1,808
Rent
-$5,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $7,543 expenses = $5,735 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,674
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,808
Total Expenses
$7,543
Mortgage P&I
246%
$4,454
Property Taxes
48%
$876
Home Insurance
17%
$315
HOA
57%
$1,031
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452