Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.62% first-year return on $129k initial cash invested.
-32.62%
Cash On Cash
-2.41%
Cap Rate
-0.4
DSCR
$0
Rent
-$3,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,507
Mortgage P&I
25020000%
$2,502
Property Taxes
8300000%
$830
Home Insurance
1750000%
$175
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