Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.82% first-year return on $74,028 initial cash invested.
-31.82%
Cash On Cash
-2.63%
Cap Rate
-0.42
DSCR
$0
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,963
Mortgage P&I
13790000%
$1,379
Property Taxes
4840000%
$484
Home Insurance
750000%
$75
HOA
250000%
$25
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