Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.77% first-year return on $200k initial cash invested.
-17.77%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$4,018
Rent
-$2,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $6,985 expenses = $2,967 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,685
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$6,985
Mortgage P&I
112%
$4,506
Property Taxes
6%
$240
Home Insurance
8%
$310
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004