Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.26% first-year return on $109k initial cash invested.
-28.26%
Cash On Cash
-1.58%
Cap Rate
-0.26
DSCR
$0
Rent
-$2,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$0
Total Expenses
$2,571
Mortgage P&I
20380000%
$2,038
Property Taxes
3600000%
$360
Home Insurance
1440000%
$144
HOA
290000%
$29
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