Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.53% first-year return on $309k initial cash invested.
-33.53%
Cash On Cash
-1.51%
Cap Rate
-0.25
DSCR
$0
Rent
-$8,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1387k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$277k
Closing costs
1%
$13,867
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$0
Total Expenses
$8,639
Mortgage P&I
68910000%
$6,891
Property Taxes
13000000%
$1,300
Home Insurance
4480000%
$448
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