Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.87% first-year return on $113k initial cash invested.
-32.87%
Cash On Cash
-2.18%
Cap Rate
-0.36
DSCR
$0
Rent
-$3,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,040
Closing costs
1%
$4,502
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,083
Mortgage P&I
22650000%
$2,265
Property Taxes
6600000%
$660
Home Insurance
1580000%
$158
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