Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.51% first-year return on $200k initial cash invested.
-28.51%
Cash On Cash
-0.61%
Cap Rate
-0.1
DSCR
$0
Rent
-$4,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $4,763 expenses = $4,763 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,763
Mortgage P&I
43190000%
$4,319
Property Taxes
1400000%
$140
Home Insurance
3040000%
$304
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0