Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.3% first-year return on $66,284 initial cash invested.
-28.3%
Cash On Cash
-1.95%
Cap Rate
-0.31
DSCR
$0
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,284
Downpayment
20%
$45,985
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,563
Mortgage P&I
11890000%
$1,189
Property Taxes
2940000%
$294
Home Insurance
800000%
$80
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