Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $200k initial cash invested.
-20.45%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$3,049
Rent
-$3,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,049 income − $6,456 expenses = $3,407 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,661
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,049
Total Expenses
$6,456
Mortgage P&I
137%
$4,175
Property Taxes
17%
$512
Home Insurance
10%
$306
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762