Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.96% first-year return on $3359k initial cash invested.
-33.96%
Cash On Cash
-1.08%
Cap Rate
-0.18
DSCR
$0
Rent
-$95,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$15883k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$3359k
Downpayment
20%
$3177k
Closing costs
1%
$159k
Rehab
0%
$0
Furnishing
0%
$24,000
Cashflow
Total Income
$0
Total Expenses
$95,078
Mortgage P&I
807640000%
$80,764
Property Taxes
87160000%
$8,716
Home Insurance
55980000%
$5,598
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