Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.47% first-year return on $99,900 initial cash invested.
-28.47%
Cash On Cash
-1.38%
Cap Rate
-0.23
DSCR
$0
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,370
Mortgage P&I
19210000%
$1,921
Property Taxes
2780000%
$278
Home Insurance
1400000%
$140
HOA
310000%
$31
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