Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.73% first-year return on $84,879 initial cash invested.
-29.73%
Cash On Cash
-2.62%
Cap Rate
-0.43
DSCR
$0
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,103
Mortgage P&I
14700000%
$1,470
Property Taxes
5210000%
$521
Home Insurance
1020000%
$102
HOA
100000%
$10
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