Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.66% first-year return on $212k initial cash invested.
-32.66%
Cash On Cash
-1.38%
Cap Rate
-0.22
DSCR
$0
Rent
-$5,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,777
Mortgage P&I
47160000%
$4,716
Property Taxes
7370000%
$737
Home Insurance
3240000%
$324
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