Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.66% first-year return on $286k initial cash invested.
-20.66%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$4,269
Rent
-$4,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,762
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,269
Total Expenses
$9,194
Mortgage P&I
150%
$6,416
Property Taxes
6%
$257
Home Insurance
11%
$472
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Historic Downtown Summerville | $4,062 | $212 | 3 | 3 | 0.22 mi |
Exquisite Summerville Retreat-Walk to Downtown, Festivals & Southern Hospitality | $7,205 | $376 | 3 | 2.5 | 0.27 mi |
Walkable Historic Gem I 3br, 3.5ba I Fenced yard | $6,304 | $329 | 3 | 3.5 | 0.34 mi |
Family Friendly Summerville Home | $4,197 | $219 | 3 | 2.5 | 0.63 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