Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.67% first-year return on $200k initial cash invested.
-22.67%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,816
Rent
-$3,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $6,591 expenses = $3,775 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
$2,816
Total Expenses
$6,591
Mortgage P&I
154%
$4,345
Property Taxes
21%
$579
Home Insurance
11%
$315
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704