Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.55% first-year return on $145k initial cash invested.
-29.55%
Cash On Cash
-1.21%
Cap Rate
-0.21
DSCR
$0
Rent
-$3,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,053
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,573
Mortgage P&I
29610000%
$2,961
Property Taxes
4020000%
$402
Home Insurance
2100000%
$210
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