Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.8% first-year return on $120k initial cash invested.
-24.8%
Cash On Cash
-0.42%
Cap Rate
-0.07
DSCR
$0
Rent
-$2,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,670
Closing costs
1%
$4,584
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,485
Mortgage P&I
23240000%
$2,324
Property Taxes
10000%
$1
Home Insurance
1600000%
$160
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