Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.59% first-year return on $200k initial cash invested.
-29.59%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$1,746
Rent
-$4,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $6,690 expenses = $4,944 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,746
Total Expenses
$6,690
Mortgage P&I
271%
$4,730
Property Taxes
47%
$818
Home Insurance
17%
$304
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$436