Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.21% first-year return on $107k initial cash invested.
-27.21%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$0
Rent
-$2,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,431
Mortgage P&I
21670000%
$2,167
Property Taxes
1000000%
$100
Home Insurance
1490000%
$149
HOA
150000%
$15
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