Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $200k initial cash invested.
-16.91%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$4,294
Rent
-$2,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $7,118 expenses = $2,824 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
$4,294
Total Expenses
$7,118
Mortgage P&I
105%
$4,506
Property Taxes
6%
$240
Home Insurance
7%
$310
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074