Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.16% first-year return on $121k initial cash invested.
-32.16%
Cash On Cash
-1.58%
Cap Rate
-0.27
DSCR
$0
Rent
-$3,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$104k
Closing costs
1%
$5,209
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$0
Total Expenses
$3,253
Mortgage P&I
25680000%
$2,568
Property Taxes
2760000%
$276
Home Insurance
1840000%
$184
HOA
2250000%
$225
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