Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.17% first-year return on $543k initial cash invested.
-27.17%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$6,630
Rent
-$12,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$543k
Downpayment
20%
$500k
Closing costs
1%
$24,995
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,630
Total Expenses
$18,921
Mortgage P&I
186%
$12,324
Property Taxes
38%
$2,540
Home Insurance
13%
$875
HOA
0%
$0
Property Management
15%
$994
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,658