Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.56% first-year return on $113k initial cash invested.
-11.56%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$2,850
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,120
Closing costs
1%
$4,256
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,850
Total Expenses
$3,942
Mortgage P&I
73%
$2,080
Property Taxes
12%
$342
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Family Cordova Home | $2,087 | $140 | 4 | 2.5 | 5.29 mi |
Gorgeous & Comfortable 5-bedroom, New Home in Collierville | $2,832 | $190 | 5 | 3 | 3.97 mi |
Malone Manor-Quiet Neighborhood & Pond | $3,339 | $224 | 4 | 2 | 3.78 mi |
New - Near Germantown, Hospitals | $1,326 | $89 | 3 | 2 | 5 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