Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.87% first-year return on $150k initial cash invested.
-27.87%
Cash On Cash
-0.92%
Cap Rate
-0.15
DSCR
$0
Rent
-$3,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,483
Mortgage P&I
30250000%
$3,025
Property Taxes
2480000%
$248
Home Insurance
2100000%
$210
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