Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.87% first-year return on $200k initial cash invested.
-28.87%
Cash On Cash
-0.69%
Cap Rate
-0.12
DSCR
$1,163
Rent
-$4,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,163 income − $5,985 expenses = $4,822 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,687
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,163
Total Expenses
$5,985
Mortgage P&I
368%
$4,278
Property Taxes
72%
$836
Home Insurance
27%
$312
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$291