Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.7% first-year return on $136k initial cash invested.
-30.7%
Cash On Cash
-1.49%
Cap Rate
-0.25
DSCR
$0
Rent
-$3,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,484
Mortgage P&I
27850000%
$2,785
Property Taxes
5010000%
$501
Home Insurance
1980000%
$198
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