Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $534k initial cash invested.
-21.33%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$9,541
Rent
-$9,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$534k
Downpayment
20%
$491k
Closing costs
1%
$24,548
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,541
Total Expenses
$19,022
Mortgage P&I
127%
$12,138
Property Taxes
17%
$1,609
Home Insurance
7%
$695
HOA
0%
$0
Property Management
15%
$1,431
CapEx
4%
$382
Vacancy
0%
$0
Maintenance
4%
$382
Other
25%
$2,385