Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $200k initial cash invested.
-22.5%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,478
Rent
-$3,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $6,234 expenses = $3,756 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%
$8,680
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$6,234
Mortgage P&I
174%
$4,309
Property Taxes
17%
$431
Home Insurance
12%
$304
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620