Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.22% first-year return on $200k initial cash invested.
-21.22%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,731
Rent
-$3,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,731 income − $6,266 expenses = $3,535 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,664
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,731
Total Expenses
$6,266
Mortgage P&I
156%
$4,271
Property Taxes
13%
$351
Home Insurance
11%
$308
HOA
1%
$25
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683