Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.92% first-year return on $173k initial cash invested.
-32.92%
Cash On Cash
-1.66%
Cap Rate
-0.28
DSCR
$0
Rent
-$4,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,377
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,743
Mortgage P&I
37200000%
$3,720
Property Taxes
7690000%
$769
Home Insurance
2540000%
$254
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