Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.65% first-year return on $255k initial cash invested.
-11.65%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$7,158
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$220k
Closing costs
1%
$10,995
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,158
Total Expenses
$9,632
Mortgage P&I
77%
$5,509
Property Taxes
4%
$302
Home Insurance
5%
$385
HOA
0%
$0
Property Management
15%
$1,074
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy Mt Pleasant Home By Kim | $8,304 | $390 | 4 | 3 | 2.54 mi |
Ahhhh! Welcome Home! Relax & Enjoy! | $4,748 | $223 | 4 | 3 | 3.25 mi |
Fantastic Location Mt Pleasant | $9,262 | $435 | 4 | 3.5 | 1.48 mi |
Mt Pleasant Retreat w/ Grill: 10 Mi to Beach | $5,067 | $238 | 4 | 2 | 0.32 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