Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.8% first-year return on $149k initial cash invested.
-26.8%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$0
Rent
-$3,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,326
Mortgage P&I
30000000%
$3,000
Property Taxes
1180000%
$118
Home Insurance
2080000%
$208
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