Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.93% first-year return on $82,800 initial cash invested.
-24.93%
Cash On Cash
-1.32%
Cap Rate
-0.22
DSCR
$0
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$0
Total Expenses
$1,720
Mortgage P&I
14130000%
$1,413
Property Taxes
2050000%
$205
Home Insurance
980000%
$98
HOA
40000%
$4
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