Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.22% first-year return on $165k initial cash invested.
-29.22%
Cash On Cash
-1.14%
Cap Rate
-0.19
DSCR
$0
Rent
-$4,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$0
Total Expenses
$4,010
Mortgage P&I
33760000%
$3,376
Property Taxes
3970000%
$397
Home Insurance
2370000%
$237
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