Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $200k initial cash invested.
-16.95%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$4,984
Rent
-$2,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$168k
Closing costs
1%
$8,399
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,984
Total Expenses
$7,815
Mortgage P&I
86%
$4,283
Property Taxes
15%
$744
Home Insurance
6%
$284
HOA
2%
$112
Property Management
15%
$748
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,246