Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.84% first-year return on $359k initial cash invested.
-32.84%
Cash On Cash
-1.32%
Cap Rate
-0.22
DSCR
$0
Rent
-$9,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1596k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$359k
Downpayment
20%
$319k
Closing costs
1%
$15,961
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$0
Total Expenses
$9,829
Mortgage P&I
80770000%
$8,077
Property Taxes
11740000%
$1,174
Home Insurance
5780000%
$578
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