Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -36.03% first-year return on $622k initial cash invested.
-36.03%
Cash On Cash
-1.61%
Cap Rate
-0.26
DSCR
$0
Rent
-$18,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2903k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$622k
Downpayment
20%
$581k
Closing costs
1%
$29,029
Rehab
0%
$0
Furnishing
0%
$12,000
Cashflow
Total Income
$0
Total Expenses
$18,664
Mortgage P&I
147610000%
$14,761
Property Taxes
15980000%
$1,598
Home Insurance
10450000%
$1,045
HOA
12600000%
$1,260
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