Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.9% first-year return on $200k initial cash invested.
-26.9%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$1,208
Rent
-$4,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,208 income − $5,702 expenses = $4,494 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%
$8,689
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,208
Total Expenses
$5,702
Mortgage P&I
357%
$4,314
Property Taxes
42%
$505
Home Insurance
25%
$304
HOA
0%
$0
Property Management
15%
$181
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$302