Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.07% first-year return on $105k initial cash invested.
-3.07%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$4,114
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,780
Closing costs
1%
$4,139
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,114
Total Expenses
$4,382
Mortgage P&I
50%
$2,061
Property Taxes
5%
$199
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,028
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Historic Downtown Summerville | $4,320 | $212 | 3 | 3 | 1.1 mi |
Exquisite Summerville Retreat-Walk to Downtown, Festivals & Southern Hospitality | $7,663 | $376 | 3 | 2.5 | 1.1 mi |
Walkable Historic Gem I 3br, 3.5ba I Fenced yard | $6,705 | $329 | 3 | 3.5 | 1.26 mi |
Gorgeous Summerville House | $3,546 | $174 | 3 | 2.5 | 1.34 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
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