Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.34% first-year return on $87,279 initial cash invested.
-29.34%
Cash On Cash
-1.67%
Cap Rate
-0.27
DSCR
$0
Rent
-$2,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,134
Mortgage P&I
16750000%
$1,675
Property Taxes
3430000%
$343
Home Insurance
1160000%
$116
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