Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.3% first-year return on $99,600 initial cash invested.
-32.3%
Cash On Cash
-2.87%
Cap Rate
-0.47
DSCR
$0
Rent
-$2,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,681
Mortgage P&I
18190000%
$1,819
Property Taxes
7360000%
$736
Home Insurance
1260000%
$126
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