Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.37% first-year return on $134k initial cash invested.
-28.37%
Cash On Cash
-1.23%
Cap Rate
-0.2
DSCR
$0
Rent
-$3,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,235
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,167
Mortgage P&I
26310000%
$2,631
Property Taxes
3500000%
$350
Home Insurance
1860000%
$186
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