Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.35% first-year return on $158k initial cash invested.
-29.35%
Cash On Cash
-0.85%
Cap Rate
-0.14
DSCR
$0
Rent
-$3,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$0
Total Expenses
$3,856
Mortgage P&I
33830000%
$3,383
Property Taxes
2370000%
$237
Home Insurance
2330000%
$233
HOA
30000%
$3
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