Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.28% first-year return on $200k initial cash invested.
-32.28%
Cash On Cash
-1.4%
Cap Rate
-0.23
DSCR
$0
Rent
-$5,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $5,382 expenses = $5,382 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
$0
Total Expenses
$5,382
Mortgage P&I
43680000%
$4,368
Property Taxes
7410000%
$741
Home Insurance
2730000%
$273
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0