Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.5% first-year return on $200k initial cash invested.
-18.5%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,137
Rent
-$3,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,137 income − $7,217 expenses = $3,080 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
$4,137
Total Expenses
$7,217
Mortgage P&I
103%
$4,280
Property Taxes
15%
$637
Home Insurance
8%
$315
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034