Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.81% first-year return on $200k initial cash invested.
-17.81%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$3,439
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,439
Total Expenses
$6,415
Mortgage P&I
126%
$4,319
Property Taxes
4%
$140
Home Insurance
9%
$304
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860