Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.39% first-year return on $200k initial cash invested.
-6.39%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$6,855
Rent
-$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,855 income − $7,922 expenses = $1,067 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$157k
Closing costs
1%
$7,833
Rehab
0%
$0
Furnishing
5%
$36,000
Cashflow
Total Income
$6,855
Total Expenses
$7,922
Mortgage P&I
56%
$3,829
Property Taxes
7%
$512
Home Insurance
4%
$262
HOA
0%
$29
Property Management
15%
$1,028
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,714