Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.94% first-year return on $423k initial cash invested.
-32.94%
Cash On Cash
-1.23%
Cap Rate
-0.2
DSCR
$0
Rent
-$11,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1901k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$380k
Closing costs
1%
$19,012
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$0
Total Expenses
$11,620
Mortgage P&I
96680000%
$9,668
Property Taxes
12660000%
$1,266
Home Insurance
6860000%
$686
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