Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.96% first-year return on $189k initial cash invested.
-32.96%
Cash On Cash
-2.09%
Cap Rate
-0.36
DSCR
$0
Rent
-$5,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$0
Total Expenses
$5,187
Mortgage P&I
38220000%
$3,822
Property Taxes
7800000%
$780
Home Insurance
2750000%
$275
HOA
3100000%
$310
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