Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.77% first-year return on $207k initial cash invested.
-28.77%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$0
Rent
-$4,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$4,963
Mortgage P&I
45360000%
$4,536
Property Taxes
1120000%
$112
Home Insurance
3150000%
$315
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