Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.42% first-year return on $116k initial cash invested.
-29.42%
Cash On Cash
-1.82%
Cap Rate
-0.3
DSCR
$0
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,280
Closing costs
1%
$4,364
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,835
Mortgage P&I
21730000%
$2,173
Property Taxes
5080000%
$508
Home Insurance
1540000%
$154
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