Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.74% first-year return on $550k initial cash invested.
-23.74%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$6,823
Rent
-$10,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2532k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$506k
Closing costs
1%
$25,317
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,823
Total Expenses
$17,699
Mortgage P&I
181%
$12,361
Property Taxes
17%
$1,154
Home Insurance
13%
$909
HOA
0%
$0
Property Management
15%
$1,023
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,706