Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.55% first-year return on $116k initial cash invested.
-10.55%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$3,202
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,202
Total Expenses
$4,222
Mortgage P&I
67%
$2,157
Property Taxes
12%
$372
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Malone Manor-Quiet Neighborhood & Pond | $3,475 | $224 | 4 | 2 | 6.53 mi |
Spacious 4BR Family Cordova Home | $2,172 | $140 | 4 | 2.5 | 5.69 mi |
Large 4BR Retreat | Grill Hammock & Outdoor Lounge | $3,816 | $246 | 4 | 2.5 | 6.28 mi |
The GrandLux Amazing pool near Germantown Memphis | $4,018 | $259 | 4 | 3.5 | 5.29 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