Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.2% first-year return on $497k initial cash invested.
-26.2%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$5,222
Rent
-$10,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,222
Total Expenses
$16,061
Mortgage P&I
221%
$11,546
Property Taxes
23%
$1,220
Home Insurance
15%
$788
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,306
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Uptown Spacious 4BD/3BA with Historic Charm. | $3,935 | $392 | 4 | 3 | 0.57 mi |
ByTulane&Loyola Univ Fenced yard off Freret St | $7,468 | $744 | 4 | 3 | 0.65 mi |
Renovated Uptown Cottage Steps from St. Charles | $5,169 | $515 | 4 | 3 | 0.71 mi |
Renovated Uptown Cottage in Walkable Neighborhood | $5,641 | $562 | 4 | 3 | 0.71 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