Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.06% first-year return on $160k initial cash invested.
-30.06%
Cash On Cash
-1.06%
Cap Rate
-0.18
DSCR
$0
Rent
-$4,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,002
Mortgage P&I
34040000%
$3,404
Property Taxes
3160000%
$316
Home Insurance
2360000%
$236
HOA
460000%
$46
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