Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $200k initial cash invested.
-17.96%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$4,408
Rent
-$2,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,408 income − $7,404 expenses = $2,996 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,408
Total Expenses
$7,404
Mortgage P&I
95%
$4,201
Property Taxes
16%
$692
Home Insurance
7%
$294
HOA
2%
$102
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102