Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.63% first-year return on $190k initial cash invested.
-32.63%
Cash On Cash
-1.52%
Cap Rate
-0.25
DSCR
$0
Rent
-$5,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,200
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$0
Total Expenses
$5,172
Mortgage P&I
41360000%
$4,136
Property Taxes
5270000%
$527
Home Insurance
2870000%
$287
HOA
2220000%
$222
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