Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.19% first-year return on $198k initial cash invested.
-31.19%
Cash On Cash
-1.35%
Cap Rate
-0.22
DSCR
$0
Rent
-$5,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$0
Total Expenses
$5,148
Mortgage P&I
42170000%
$4,217
Property Taxes
5030000%
$503
Home Insurance
2900000%
$290
HOA
1380000%
$138
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