Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.91% first-year return on $38,790 initial cash invested.
-20.91%
Cash On Cash
-2.06%
Cap Rate
-0.34
DSCR
$0
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$0
Total Expenses
$676
Mortgage P&I
5060000%
$506
Property Taxes
1350000%
$135
Home Insurance
350000%
$35
HOA
0%
$0
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