Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.26% first-year return on $538k initial cash invested.
-26.26%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$5,520
Rent
-$11,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2474k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$495k
Closing costs
1%
$24,744
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$17,287
Mortgage P&I
223%
$12,303
Property Taxes
26%
$1,433
Home Insurance
16%
$901
HOA
0%
$0
Property Management
15%
$828
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,380