Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.22% first-year return on $200k initial cash invested.
-28.22%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$1,645
Rent
-$4,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $6,360 expenses = $4,715 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$174k
Closing costs
1%
$8,690
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,645
Total Expenses
$6,360
Mortgage P&I
273%
$4,491
Property Taxes
47%
$775
Home Insurance
18%
$304
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411