Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.46% first-year return on $192k initial cash invested.
-35.46%
Cash On Cash
-2.16%
Cap Rate
-0.36
DSCR
$0
Rent
-$5,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,298
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,681
Mortgage P&I
41840000%
$4,184
Property Taxes
9740000%
$974
Home Insurance
3350000%
$335
HOA
1880000%
$188
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