Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $124k initial cash invested.
-4.66%
Cash On Cash
3.21%
Cap Rate
0.65
DSCR
$2,122
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,122 income − $2,603 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
40.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
40%
$109k
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,122
Total Expenses
$2,603
Mortgage P&I
53%
$1,127
Property Taxes
4%
$79
Home Insurance
5%
$99
HOA
13%
$280
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Summit by Avada Properties | $2,281 | $125 | 2 | 2 | 0 mi |
Year-Round Pool! Gatlinburg Retreat Near Ober Mtn | $2,792 | $153 | 2 | 2 | 0.01 mi |
Bear Show 2nd Floor 2BR family pools wifi | $3,504 | $192 | 2 | 2 | 0.01 mi |
Cozy Smoky Mountain Gatlinburg Condo | $1,989 | $109 | 2 | 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