Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.04% first-year return on $555k initial cash invested.
-27.04%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$6,853
Rent
-$12,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$512k
Closing costs
1%
$25,595
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,853
Total Expenses
$19,370
Mortgage P&I
184%
$12,593
Property Taxes
38%
$2,583
Home Insurance
13%
$905
HOA
0%
$0
Property Management
15%
$1,028
CapEx
4%
$274
Vacancy
0%
$0
Maintenance
4%
$274
Other
25%
$1,713