Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.51% first-year return on $111k initial cash invested.
-33.51%
Cash On Cash
-2.13%
Cap Rate
-0.34
DSCR
$0
Rent
-$3,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,220
Closing costs
1%
$4,411
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,089
Mortgage P&I
23060000%
$2,306
Property Taxes
5050000%
$505
Home Insurance
1680000%
$168
HOA
1100000%
$110
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