Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.23% first-year return on $526k initial cash invested.
-27.23%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$5,933
Rent
-$11,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$526k
Downpayment
20%
$484k
Closing costs
1%
$24,209
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,933
Total Expenses
$17,877
Mortgage P&I
202%
$11,960
Property Taxes
37%
$2,195
Home Insurance
15%
$875
HOA
0%
$0
Property Management
15%
$890
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,483