Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.53% first-year return on $200k initial cash invested.
-21.53%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$3,178
Rent
-$3,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $6,764 expenses = $3,586 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,660
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$6,764
Mortgage P&I
137%
$4,345
Property Taxes
18%
$579
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794