Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -33.45% first-year return on $170k initial cash invested.
-33.45%
Cash On Cash
-2.13%
Cap Rate
-0.35
DSCR
$0
Rent
-$4,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$0
Total Expenses
$4,745
Mortgage P&I
35100000%
$3,510
Property Taxes
9920000%
$992
Home Insurance
2430000%
$243
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