Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.21% first-year return on $86,433 initial cash invested.
-33.21%
Cash On Cash
-3.57%
Cap Rate
-0.59
DSCR
$0
Rent
-$2,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,392
Mortgage P&I
15080000%
$1,508
Property Taxes
7440000%
$744
Home Insurance
980000%
$98
HOA
420000%
$42
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