Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.4% first-year return on $205k initial cash invested.
-31.4%
Cash On Cash
-1.35%
Cap Rate
-0.22
DSCR
$0
Rent
-$5,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$0
Total Expenses
$5,353
Mortgage P&I
43840000%
$4,384
Property Taxes
6680000%
$668
Home Insurance
3010000%
$301
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