Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.13% first-year return on $80,979 initial cash invested.
-28.13%
Cash On Cash
-1.59%
Cap Rate
-0.27
DSCR
$0
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,898
Mortgage P&I
15000000%
$1,500
Property Taxes
2930000%
$293
Home Insurance
1050000%
$105
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