Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.83% first-year return on $133k initial cash invested.
-33.83%
Cash On Cash
-2.6%
Cap Rate
-0.43
DSCR
$0
Rent
-$3,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,755
Mortgage P&I
26270000%
$2,627
Property Taxes
9210000%
$921
Home Insurance
1820000%
$182
HOA
250000%
$25
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