Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.84% first-year return on $528k initial cash invested.
-24.84%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$5,430
Rent
-$10,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$528k
Downpayment
20%
$486k
Closing costs
1%
$24,277
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,430
Total Expenses
$16,354
Mortgage P&I
220%
$11,944
Property Taxes
17%
$929
Home Insurance
16%
$875
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358