Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.22% first-year return on $318k initial cash invested.
-7.22%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$12,281
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$12,281
Total Expenses
$14,195
Mortgage P&I
56%
$6,927
Property Taxes
7%
$884
Home Insurance
4%
$490
HOA
0%
$0
Property Management
15%
$1,842
CapEx
4%
$491
Vacancy
0%
$0
Maintenance
4%
$491
Other
25%
$3,070
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Luxury Home Near 12thS: Top Rated Home | $11,678 | $711 | 4 | 4 | 0.53 mi |
Above Nashville Lombardy I Luxury I Location I Out | $8,935 | $544 | 4 | 4 | 0.65 mi |
Belmont 12th South DREAM HOUSE: Top rated home | $16,868 | $1,027 | 5 | 4.5 | 0.68 mi |
Luxury Retreat Home in the Heart of 12 South | $19,973 | $1,216 | 5 | 4.5 | 0.7 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