Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.16% first-year return on $118k initial cash invested.
-13.16%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,765
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,765
Total Expenses
$4,056
Mortgage P&I
84%
$2,324
Property Taxes
8%
$218
Home Insurance
6%
$166
HOA
1%
$20
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Home w/ Deck: 12 Mi to Downtown Nashville! | $4,030 | $144 | 3 | 2.5 | 0.64 mi |
Beautiful Scenic View Home in Nashville Tennessee! | $5,877 | $210 | 3 | 1 | 0.59 mi |
Franklin Brentwood Nashville | Private Townhouse | $2,630 | $94 | 2 | 2.5 | 0.23 mi |
BRAND NEW! Beautiful 2BR Executive Townhome | $3,050 | $109 | 2 | 2.5 | 0.34 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