Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.26% first-year return on $200k initial cash invested.
-18.26%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$4,008
Rent
-$3,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $7,054 expenses = $3,046 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,675
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$7,054
Mortgage P&I
108%
$4,313
Property Taxes
13%
$505
Home Insurance
8%
$313
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002