Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.73% first-year return on $313k initial cash invested.
-29.73%
Cash On Cash
-0.71%
Cap Rate
-0.12
DSCR
$0
Rent
-$7,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$0
Total Expenses
$7,748
Mortgage P&I
69300000%
$6,930
Property Taxes
3370000%
$337
Home Insurance
4810000%
$481
HOA
0%
$0
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