Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.96% first-year return on $130k initial cash invested.
-31.96%
Cash On Cash
-1.74%
Cap Rate
-0.29
DSCR
$0
Rent
-$3,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,472
Mortgage P&I
26980000%
$2,698
Property Taxes
4370000%
$437
Home Insurance
1870000%
$187
HOA
1500000%
$150
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