Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.61% first-year return on $82,050 initial cash invested.
-28.61%
Cash On Cash
-1.61%
Cap Rate
-0.26
DSCR
$0
Rent
-$1,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,956
Mortgage P&I
15470000%
$1,547
Property Taxes
2870000%
$287
Home Insurance
1070000%
$107
HOA
150000%
$15
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