Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.42% first-year return on $53,700 initial cash invested.
-27.42%
Cash On Cash
-2.45%
Cap Rate
-0.39
DSCR
$0
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,227
Mortgage P&I
8800000%
$880
Property Taxes
2870000%
$287
Home Insurance
600000%
$60
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