Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.89% first-year return on $274k initial cash invested.
-28.89%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$0
Rent
-$6,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1191k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$238k
Closing costs
1%
$11,914
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$0
Total Expenses
$6,601
Mortgage P&I
59890000%
$5,989
Property Taxes
1680000%
$168
Home Insurance
4440000%
$444
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