Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.48% first-year return on $197k initial cash invested.
-27.48%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$0
Rent
-$4,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$165k
Closing costs
1%
$8,236
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$0
Total Expenses
$4,511
Mortgage P&I
40830000%
$4,083
Property Taxes
1320000%
$132
Home Insurance
2960000%
$296
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