Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $200k initial cash invested.
-22.44%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,672
Rent
-$3,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $6,421 expenses = $3,749 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
$2,672
Total Expenses
$6,421
Mortgage P&I
162%
$4,336
Property Taxes
18%
$487
Home Insurance
12%
$315
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668