Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.02% first-year return on $142k initial cash invested.
-33.02%
Cash On Cash
-2%
Cap Rate
-0.34
DSCR
$0
Rent
-$3,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,886
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,896
Mortgage P&I
29140000%
$2,914
Property Taxes
5350000%
$535
Home Insurance
2150000%
$215
HOA
2320000%
$232
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