Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.35% first-year return on $138k initial cash invested.
-29.35%
Cash On Cash
-1.04%
Cap Rate
-0.17
DSCR
$0
Rent
-$3,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,701
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,368
Mortgage P&I
28750000%
$2,875
Property Taxes
2900000%
$290
Home Insurance
2030000%
$203
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