Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.43% first-year return on $37,116 initial cash invested.
-32.43%
Cash On Cash
-3.87%
Cap Rate
-0.63
DSCR
$0
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,116
Downpayment
20%
$23,920
Closing costs
1%
$1,196
Rehab
0%
$0
Furnishing
10%
$12,000
Cashflow
Total Income
$0
Total Expenses
$1,003
Mortgage P&I
6170000%
$617
Property Taxes
3680000%
$368
Home Insurance
180000%
$18
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