Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.96% first-year return on $488k initial cash invested.
-31.96%
Cash On Cash
-0.84%
Cap Rate
-0.14
DSCR
$0
Rent
-$13,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$488k
Downpayment
20%
$442k
Closing costs
1%
$22,105
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$0
Total Expenses
$13,004
Mortgage P&I
114500000%
$11,450
Property Taxes
7490000%
$749
Home Insurance
8050000%
$805
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