Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.11% first-year return on $94,413 initial cash invested.
0.11%
Cash On Cash
6.74%
Cap Rate
1.1
DSCR
$4,123
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,413
Downpayment
20%
$67,060
Closing costs
1%
$3,353
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,123
Total Expenses
$4,114
Mortgage P&I
41%
$1,710
Property Taxes
9%
$364
Home Insurance
1%
$61
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Home - Midtown/Downtown Memphis | $4,901 | $304 | 4 | 3 | 0.09 mi |
Central Garden Manor | $2,757 | $171 | 4 | 2.5 | 0.15 mi |
Historic Designer Estate, 2 Houses! Gated Parking | $7,528 | $467 | 5 | 3.5 | 0.33 mi |
Historic Midtown Chateau II - mins from everything | $3,933 | $244 | 3 | 2 | 0.44 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