Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.8% first-year return on $129k initial cash invested.
-27.8%
Cash On Cash
-0.78%
Cap Rate
-0.13
DSCR
$0
Rent
-$2,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,991
Mortgage P&I
26470000%
$2,647
Property Taxes
1590000%
$159
Home Insurance
1850000%
$185
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