Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.81% first-year return on $108k initial cash invested.
-23.81%
Cash On Cash
-0.63%
Cap Rate
-0.11
DSCR
$0
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,139
Mortgage P&I
19300000%
$1,930
Property Taxes
710000%
$71
Home Insurance
1380000%
$138
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