Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.97% first-year return on $150k initial cash invested.
-7.97%
Cash On Cash
4.21%
Cap Rate
0.72
DSCR
$4,445
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,445
Total Expenses
$5,441
Mortgage P&I
66%
$2,924
Property Taxes
3%
$131
Home Insurance
5%
$210
HOA
1%
$42
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Blessed Way 4BR/3BA Great For Large Groups | $5,797 | $323 | 4 | 3 | 2.02 mi |
Luxe West Knoxville Home *Dog Friendly* | $5,527 | $308 | 4 | 2.5 | 1.31 mi |
Woodsy Cabin | $4,720 | $263 | 4 | 2 | 2.07 mi |
West Knoxville 5 min to I-40/15 min to UT Downtown | $5,761 | $321 | 5 | 3 | 1.98 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