Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.9% first-year return on $200k initial cash invested.
-11.9%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$5,977
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,668
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,977
Total Expenses
$7,960
Mortgage P&I
70%
$4,194
Property Taxes
8%
$449
Home Insurance
5%
$306
HOA
2%
$142
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494