Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.13% first-year return on $200k initial cash invested.
-18.13%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,538
Rent
-$3,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,538 income − $7,561 expenses = $3,023 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,669
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,538
Total Expenses
$7,561
Mortgage P&I
96%
$4,368
Property Taxes
16%
$741
Home Insurance
6%
$273
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,134