Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.01% first-year return on $200k initial cash invested.
-23.01%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,568
Rent
-$3,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,686
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$6,411
Mortgage P&I
164%
$4,210
Property Taxes
24%
$618
Home Insurance
14%
$350
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642