Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.5% first-year return on $1173k initial cash invested.
-27.5%
Cash On Cash
0.34%
Cap Rate
0.05
DSCR
$9,144
Rent
-$26,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$1173k
Downpayment
20%
$1100k
Closing costs
1%
$55,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$9,144
Total Expenses
$36,029
Mortgage P&I
307%
$28,055
Property Taxes
18%
$1,659
Home Insurance
21%
$1,925
HOA
0%
$0
Property Management
15%
$1,372
CapEx
4%
$366
Vacancy
0%
$0
Maintenance
4%
$366
Other
25%
$2,286