Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.4% first-year return on $536k initial cash invested.
-28.4%
Cash On Cash
0%
Cap Rate
0
DSCR
$5,048
Rent
-$12,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$494k
Closing costs
1%
$24,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,048
Total Expenses
$17,741
Mortgage P&I
247%
$12,483
Property Taxes
38%
$1,925
Home Insurance
18%
$910
HOA
0%
$0
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262