Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.45% first-year return on $163k initial cash invested.
-28.45%
Cash On Cash
-0.67%
Cap Rate
-0.11
DSCR
$0
Rent
-$3,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,909
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,866
Mortgage P&I
34820000%
$3,482
Property Taxes
1390000%
$139
Home Insurance
2450000%
$245
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