Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $125k initial cash invested.
-26.55%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$0
Rent
-$2,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$96,580
Closing costs
1%
$4,829
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,775
Mortgage P&I
24630000%
$2,463
Property Taxes
1110000%
$111
Home Insurance
1690000%
$169
HOA
320000%
$32
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality