Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.83% first-year return on $297k initial cash invested.
-32.83%
Cash On Cash
-1.45%
Cap Rate
-0.24
DSCR
$0
Rent
-$8,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$260k
Closing costs
1%
$13,006
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$0
Total Expenses
$8,130
Mortgage P&I
65550000%
$6,555
Property Taxes
11200000%
$1,120
Home Insurance
4550000%
$455
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