Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.57% first-year return on $549k initial cash invested.
-26.57%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$4,603
Rent
-$12,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2531k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$549k
Downpayment
20%
$506k
Closing costs
1%
$25,309
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,603
Total Expenses
$16,771
Mortgage P&I
276%
$12,687
Property Taxes
16%
$755
Home Insurance
24%
$1,120
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151