Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.41% first-year return on $132k initial cash invested.
-28.41%
Cash On Cash
-1.38%
Cap Rate
-0.23
DSCR
$0
Rent
-$3,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,129
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,118
Mortgage P&I
25290000%
$2,529
Property Taxes
4090000%
$409
Home Insurance
1800000%
$180
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