Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.64% first-year return on $146k initial cash invested.
-15.64%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$3,287
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,803
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,287
Total Expenses
$5,188
Mortgage P&I
86%
$2,839
Property Taxes
16%
$537
Home Insurance
6%
$210
HOA
1%
$25
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Family Cordova Home | $2,300 | $140 | 4 | 2.5 | 4.32 mi |
Large 4BR Retreat | Grill Hammock & Outdoor Lounge | $4,041 | $246 | 4 | 2.5 | 4.88 mi |
The GrandLux Amazing pool near Germantown Memphis | $4,254 | $259 | 4 | 3.5 | 4.4 mi |
Gorgeous & Comfortable 5-bedroom, New Home in Collierville | $3,121 | $190 | 5 | 3 | 4.16 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