Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.09% first-year return on $152k initial cash invested.
-15.09%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$2,890
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$122k
Closing costs
1%
$6,081
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,890
Total Expenses
$4,798
Mortgage P&I
104%
$3,018
Property Taxes
6%
$175
Home Insurance
8%
$217
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Moncks Corner Home with Huge Backyard | $2,273 | $141 | 4 | 4 | 2.99 mi |
Relaxing 4BR Getaway Near Lake & Charleston | $2,773 | $172 | 4 | 2 | 3.48 mi |
Welcome to The Great Escape! | $5,529 | $343 | 4 | 2 | 3.25 mi |
This property is not available any longer sorry for inconvenience | $3,063 | $190 | 4 | 2.5 | 3.41 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