Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $200k initial cash invested.
-20.62%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,737
Rent
-$3,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,737 income − $7,175 expenses = $3,438 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
$3,737
Total Expenses
$7,175
Mortgage P&I
117%
$4,368
Property Taxes
20%
$741
Home Insurance
7%
$273
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934