Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $99,354 initial cash invested.
-13.24%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$2,135
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,354
Downpayment
20%
$77,480
Closing costs
1%
$3,874
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,135
Total Expenses
$3,231
Mortgage P&I
89%
$1,906
Property Taxes
8%
$165
Home Insurance
6%
$136
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relax & Unwind w/ Lightning Fast Wi-Fi & Smart TVs | $2,772 | $136 | 3 | 1 | 1.92 mi |
Retreat in the hills. Hixson Tennessee | $1,753 | $86 | 2 | 2 | 1.71 mi |
Cute 2 bed, 2 bath unit | $1,080 | $53 | 2 | 2 | 1.92 mi |
Hidden Cove Cabin: Nestled in Peaceful Wooded Cove | $3,505 | $172 | 2 | 1.5 | 0.82 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