Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.18% first-year return on $558k initial cash invested.
-29.18%
Cash On Cash
-0.22%
Cap Rate
-0.04
DSCR
$7,408
Rent
-$13,559
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
$7,408
Total Expenses
$20,967
Mortgage P&I
173%
$12,791
Property Taxes
49%
$3,659
Home Insurance
13%
$962
HOA
0%
$0
Property Management
15%
$1,111
CapEx
4%
$296
Vacancy
0%
$0
Maintenance
4%
$296
Other
25%
$1,852