Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $35,010 initial cash invested.
-20.12%
Cash On Cash
-2.56%
Cap Rate
-0.42
DSCR
$0
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,010
Downpayment
20%
$16,200
Closing costs
1%
$810
Rehab
0%
$0
Furnishing
22%
$18,000
Cashflow
Total Income
$0
Total Expenses
$587
Mortgage P&I
4140000%
$414
Property Taxes
1450000%
$145
Home Insurance
280000%
$28
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