Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.83% first-year return on $270k initial cash invested.
-36.83%
Cash On Cash
-2.1%
Cap Rate
-0.34
DSCR
$0
Rent
-$8,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$8,281
Mortgage P&I
61790000%
$6,179
Property Taxes
14620000%
$1,462
Home Insurance
4200000%
$420
HOA
2200000%
$220
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