Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.11% first-year return on $555k initial cash invested.
-25.11%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$5,701
Rent
-$11,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$555k
Downpayment
20%
$511k
Closing costs
1%
$25,554
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,701
Total Expenses
$17,307
Mortgage P&I
224%
$12,785
Property Taxes
15%
$878
Home Insurance
16%
$908
HOA
0%
$0
Property Management
15%
$855
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,425