Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $200k initial cash invested.
-19.48%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,289
Rent
-$3,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,289
Total Expenses
$6,534
Mortgage P&I
130%
$4,271
Property Taxes
11%
$351
Home Insurance
9%
$308
HOA
1%
$25
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822