Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.17% first-year return on $545k initial cash invested.
-29.17%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$4,598
Rent
-$13,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2480k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$545k
Downpayment
20%
$496k
Closing costs
1%
$24,796
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,598
Total Expenses
$17,841
Mortgage P&I
280%
$12,894
Property Taxes
35%
$1,588
Home Insurance
22%
$1,011
HOA
3%
$140
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150