Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.44% first-year return on $169k initial cash invested.
-15.44%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$3,867
Rent
-$2,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,894
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,867
Total Expenses
$6,038
Mortgage P&I
88%
$3,403
Property Taxes
11%
$406
Home Insurance
6%
$247
HOA
3%
$125
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King BED - SAUNA & GYM - Luxury Oasis | $3,956 | $289 | 5 | 3 | 5.72 mi |
The Memphian Manor - Your Private Estate | $11,060 | $808 | 5 | 4.5 | 5.9 mi |
Gorgeous & Comfortable 5-bedroom, New Home in Collierville | $2,601 | $190 | 5 | 3 | 4.79 mi |
5BR/ 3BA Charming - Cordova | $1,848 | $135 | 5 | 3 | 6.38 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