Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $80,998 initial cash invested.
-16.5%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$2,525
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $3,639 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,998
Downpayment
20%
$59,998
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,525
Total Expenses
$3,639
Mortgage P&I
65%
$1,651
Property Taxes
3%
$86
Home Insurance
4%
$105
HOA
23%
$585
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Enchanted Treehouse Hideaway By Avada Properties | $1,986 | $128 | 3 | 2 | 0 mi |
The Summit 5307 / Indoor and Outdoor Pools | $3,103 | $200 | 3 | 2 | 0.01 mi |
Adventure Lodge By Avada Properties | $2,529 | $163 | 3 | 2 | 0.01 mi |
4 Mi to Nat 'l Park: Mtn-View Gatlinburg Retreat! | $2,792 | $180 | 3 | 2 | 0.01 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