Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $68,511 initial cash invested.
-14.94%
Cash On Cash
2.81%
Cap Rate
0.45
DSCR
$1,944
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $2,797 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,511
Downpayment
20%
$53,820
Closing costs
1%
$2,691
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$1,944
Total Expenses
$2,797
Mortgage P&I
72%
$1,406
Property Taxes
18%
$359
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Velo Cottage near downtown | $2,776 | $125 | 2 | 1 | 0.12 mi |
Convenient 2BR with Fenced Yard near Swamp Rabbit | $7,438 | $335 | 2 | 1 | 0.23 mi |
Greenville Modern Retreat - 8 minutes to Downtown | $2,354 | $106 | 2 | 1 | 0.3 mi |
Swamp Rabbit Trail Retreat Near Downtown GVL | $3,331 | $150 | 2 | 1 | 0.31 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