Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $563k initial cash invested.
-13.09%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$16,542
Rent
-$6,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$519k
Closing costs
1%
$25,929
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$16,542
Total Expenses
$22,678
Mortgage P&I
78%
$12,827
Property Taxes
6%
$948
Home Insurance
6%
$962
HOA
0%
$0
Property Management
15%
$2,481
CapEx
4%
$662
Vacancy
0%
$0
Maintenance
4%
$662
Other
25%
$4,136