Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.36% first-year return on $201k initial cash invested.
-6.36%
Cash On Cash
3.72%
Cap Rate
0.67
DSCR
$4,237
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,237 income − $5,303 expenses = $1,066 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
32.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
32%
$187k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
1%
$8,000
Cashflow
Total Income
$4,237
Total Expenses
$5,303
Mortgage P&I
64%
$2,711
Property Taxes
5%
$229
Home Insurance
5%
$205
HOA
3%
$125
Property Management
15%
$636
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakeview Cabin*Douglas Lake*Views*Sevierville | $5,005 | $242 | 2 | 2 | 0.02 mi |
Luxury Lakefront Cabin • Hot Tub & Lake Access | $5,853 | $283 | 2 | 2 | 0.02 mi |
Lakefront-Private Dock-Pets-VIEWS-Beach Access | $5,336 | $258 | 2 | 2 | 0.02 mi |
Lake Access-Beach Access-Hot Tub-Games | $4,881 | $236 | 2 | 2 | 0.03 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