Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $200k initial cash invested.
-19.7%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$3,753
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $7,033 expenses = $3,280 out of pocket
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%
$8,657
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$7,033
Mortgage P&I
114%
$4,280
Property Taxes
17%
$637
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938