Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.74% first-year return on $59,250 initial cash invested.
-30.74%
Cash On Cash
-2.07%
Cap Rate
-0.34
DSCR
$0
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$0
Total Expenses
$1,518
Mortgage P&I
11290000%
$1,129
Property Taxes
2100000%
$210
Home Insurance
790000%
$79
HOA
1000000%
$100
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