Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.63% first-year return on $147k initial cash invested.
-29.63%
Cash On Cash
-1.36%
Cap Rate
-0.22
DSCR
$0
Rent
-$3,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,626
Mortgage P&I
29610000%
$2,961
Property Taxes
4600000%
$460
Home Insurance
2050000%
$205
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