Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.75% first-year return on $200k initial cash invested.
-21.75%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$2,710
Rent
-$3,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,710
Total Expenses
$6,328
Mortgage P&I
154%
$4,164
Property Taxes
21%
$561
Home Insurance
11%
$303
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678