Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.07% first-year return on $200k initial cash invested.
-25.07%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$3,089
Rent
-$4,188
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,089
Total Expenses
$7,277
Mortgage P&I
138%
$4,252
Property Taxes
40%
$1,238
Home Insurance
10%
$304
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772