Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.56% first-year return on $71,892 initial cash invested.
-29.56%
Cash On Cash
-1.36%
Cap Rate
-0.22
DSCR
$0
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$0
Total Expenses
$1,771
Mortgage P&I
14480000%
$1,448
Property Taxes
2200000%
$220
Home Insurance
1030000%
$103
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