Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -34.53% first-year return on $352k initial cash invested.
-34.53%
Cash On Cash
-1.68%
Cap Rate
-0.28
DSCR
$0
Rent
-$10,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1562k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$312k
Closing costs
1%
$15,619
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$0
Total Expenses
$10,128
Mortgage P&I
79420000%
$7,942
Property Taxes
16260000%
$1,626
Home Insurance
5600000%
$560
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