Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $544k initial cash invested.
-22.54%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$7,007
Rent
-$10,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2505k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$501k
Closing costs
1%
$25,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,007
Total Expenses
$17,229
Mortgage P&I
178%
$12,438
Property Taxes
7%
$485
Home Insurance
13%
$910
HOA
0%
$33
Property Management
15%
$1,051
CapEx
4%
$280
Vacancy
0%
$0
Maintenance
4%
$280
Other
25%
$1,752