Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $554k initial cash invested.
-25.85%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$7,537
Rent
-$11,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$554k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,537
Total Expenses
$19,461
Mortgage P&I
166%
$12,546
Property Taxes
26%
$1,968
Home Insurance
12%
$892
HOA
6%
$438
Property Management
15%
$1,131
CapEx
4%
$301
Vacancy
0%
$0
Maintenance
4%
$301
Other
25%
$1,884