Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.62% first-year return on $107k initial cash invested.
-6.62%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$3,073
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,240
Closing costs
1%
$3,962
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,073
Total Expenses
$3,664
Mortgage P&I
63%
$1,951
Property Taxes
3%
$94
Home Insurance
5%
$144
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lazy Lane 3BR/2BA Home w/ Huge Screened Porch | $2,989 | $156 | 3 | 2 | 1.25 mi |
Lakefront Kingsport Home w/ Private Hot Tub! | $4,388 | $229 | 3 | 2 | 1.39 mi |
Help Fund an Education | $3,219 | $168 | 3 | 2 | 1.71 mi |
Fam & Pet Friendly Kingsport Home - 3br - Deck | $3,334 | $174 | 3 | 2 | 1.93 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