Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.54% first-year return on $200k initial cash invested.
-18.54%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$4,149
Rent
-$3,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,683
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,149
Total Expenses
$7,245
Mortgage P&I
102%
$4,236
Property Taxes
17%
$705
Home Insurance
8%
$313
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,037