Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.58% first-year return on $200k initial cash invested.
-28.58%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$1,254
Rent
-$4,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,254 income − $6,028 expenses = $4,774 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
$1,254
Total Expenses
$6,028
Mortgage P&I
341%
$4,278
Property Taxes
67%
$836
Home Insurance
25%
$312
HOA
0%
$0
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314