Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $200k initial cash invested.
-19.23%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$4,335
Rent
-$3,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,659
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$7,537
Mortgage P&I
99%
$4,285
Property Taxes
20%
$866
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084