Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.44% first-year return on $550k initial cash invested.
-26.44%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$5,553
Rent
-$12,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$507k
Closing costs
1%
$25,348
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,553
Total Expenses
$17,680
Mortgage P&I
228%
$12,674
Property Taxes
25%
$1,403
Home Insurance
17%
$938
HOA
0%
$0
Property Management
15%
$833
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,388