Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.21% first-year return on $52,761 initial cash invested.
-34.21%
Cash On Cash
-3.1%
Cap Rate
-0.5
DSCR
$0
Rent
-$1,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,761
Downpayment
20%
$38,820
Closing costs
1%
$1,941
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$0
Total Expenses
$1,504
Mortgage P&I
10030000%
$1,003
Property Taxes
3890000%
$389
Home Insurance
700000%
$70
HOA
420000%
$42
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