Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.34% first-year return on $536k initial cash invested.
-23.34%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$9,013
Rent
-$10,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2467k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$493k
Closing costs
1%
$24,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,013
Total Expenses
$19,438
Mortgage P&I
136%
$12,216
Property Taxes
22%
$2,020
Home Insurance
10%
$875
HOA
0%
$0
Property Management
15%
$1,352
CapEx
4%
$361
Vacancy
0%
$0
Maintenance
4%
$361
Other
25%
$2,253