Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.11% first-year return on $124k initial cash invested.
-28.11%
Cash On Cash
-1.32%
Cap Rate
-0.22
DSCR
$0
Rent
-$2,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,898
Mortgage P&I
23750000%
$2,375
Property Taxes
3570000%
$357
Home Insurance
1660000%
$166
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