Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.71% first-year return on $308k initial cash invested.
-33.71%
Cash On Cash
-1.47%
Cap Rate
-0.24
DSCR
$0
Rent
-$8,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,809
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$8,653
Mortgage P&I
69630000%
$6,963
Property Taxes
12180000%
$1,218
Home Insurance
4720000%
$472
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