Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.28% first-year return on $564k initial cash invested.
-31.28%
Cash On Cash
-0.72%
Cap Rate
-0.12
DSCR
$2,030
Rent
-$14,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$564k
Downpayment
20%
$520k
Closing costs
1%
$26,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,030
Total Expenses
$16,731
Mortgage P&I
643%
$13,061
Property Taxes
67%
$1,369
Home Insurance
45%
$910
HOA
21%
$417
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508