Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.6% first-year return on $138k initial cash invested.
-27.6%
Cash On Cash
-0.99%
Cap Rate
-0.16
DSCR
$0
Rent
-$3,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,433
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,176
Mortgage P&I
27300000%
$2,730
Property Taxes
1460000%
$146
Home Insurance
1920000%
$192
HOA
1080000%
$108
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