Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.43% first-year return on $426k initial cash invested.
-33.43%
Cash On Cash
-1.23%
Cap Rate
-0.2
DSCR
$0
Rent
-$11,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1942k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$388k
Closing costs
1%
$19,420
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$11,863
Mortgage P&I
98750000%
$9,875
Property Taxes
12900000%
$1,290
Home Insurance
6980000%
$698
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