Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36% first-year return on $122k initial cash invested.
-36%
Cash On Cash
-2.41%
Cap Rate
-0.4
DSCR
$0
Rent
-$3,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$105k
Closing costs
1%
$5,256
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$0
Total Expenses
$3,671
Mortgage P&I
26170000%
$2,617
Property Taxes
8620000%
$862
Home Insurance
1920000%
$192
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