Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.51% first-year return on $558k initial cash invested.
-28.51%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$8,013
Rent
-$13,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$558k
Downpayment
20%
$514k
Closing costs
1%
$25,696
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,013
Total Expenses
$21,259
Mortgage P&I
160%
$12,791
Property Taxes
46%
$3,659
Home Insurance
12%
$962
HOA
0%
$0
Property Management
15%
$1,202
CapEx
4%
$321
Vacancy
0%
$0
Maintenance
4%
$321
Other
25%
$2,003