Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.33% first-year return on $97,023 initial cash invested.
-30.33%
Cash On Cash
-1.91%
Cap Rate
-0.32
DSCR
$0
Rent
-$2,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,023
Downpayment
20%
$75,260
Closing costs
1%
$3,763
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$0
Total Expenses
$2,452
Mortgage P&I
18530000%
$1,853
Property Taxes
3680000%
$368
Home Insurance
1310000%
$131
HOA
1000000%
$100
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