Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.57% first-year return on $200k initial cash invested.
-22.57%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,628
Rent
-$3,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $6,399 expenses = $3,771 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,628
Total Expenses
$6,399
Mortgage P&I
165%
$4,336
Property Taxes
19%
$487
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657