Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.59% first-year return on $124k initial cash invested.
-31.59%
Cash On Cash
-1.85%
Cap Rate
-0.31
DSCR
$0
Rent
-$3,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,034
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,257
Mortgage P&I
24820000%
$2,482
Property Taxes
5540000%
$554
Home Insurance
1750000%
$175
HOA
460000%
$46
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