Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.96% first-year return on $81,351 initial cash invested.
-25.96%
Cash On Cash
-1.74%
Cap Rate
-0.29
DSCR
$0
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,351
Downpayment
20%
$54,620
Closing costs
1%
$2,731
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$0
Total Expenses
$1,760
Mortgage P&I
13650000%
$1,365
Property Taxes
2990000%
$299
Home Insurance
960000%
$96
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