Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.02% first-year return on $192k initial cash invested.
-31.02%
Cash On Cash
-1.39%
Cap Rate
-0.23
DSCR
$0
Rent
-$4,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,008
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$0
Total Expenses
$4,968
Mortgage P&I
40380000%
$4,038
Property Taxes
5080000%
$508
Home Insurance
2800000%
$280
HOA
1420000%
$142
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