Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $54,660 initial cash invested.
-20.37%
Cash On Cash
-1.6%
Cap Rate
-0.27
DSCR
$0
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,660
Downpayment
20%
$29,200
Closing costs
1%
$1,460
Rehab
0%
$0
Furnishing
16%
$24,000
Cashflow
Total Income
$0
Total Expenses
$928
Mortgage P&I
7330000%
$733
Property Taxes
1440000%
$144
Home Insurance
510000%
$51
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