Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $88,650 initial cash invested.
-16.37%
Cash On Cash
2.02%
Cap Rate
0.35
DSCR
$1,566
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,566
Total Expenses
$2,775
Mortgage P&I
112%
$1,760
Property Taxes
9%
$134
Home Insurance
8%
$128
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort & Convenience in Baytree-2BR2.5BA Townhome | $2,253 | $161 | 2 | 2.5 | 0.71 mi |
Spacious 2BR • 5 Beds • Updated Home Near VSU | $2,127 | $152 | 2 | 2.5 | 0.76 mi |
Modern 2BR Townhouse | Near SGMC, VSU & Moody AF | $2,253 | $161 | 2 | 2.5 | 0.76 mi |
Valdosta Oasis: 2BR 2.5 BA Townhouse near VSU | $1,875 | $134 | 2 | 2.5 | 0.76 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