Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.47% first-year return on $194k initial cash invested.
-28.47%
Cash On Cash
-0.64%
Cap Rate
-0.11
DSCR
$0
Rent
-$4,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,605
Mortgage P&I
41580000%
$4,158
Property Taxes
1460000%
$146
Home Insurance
3010000%
$301
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