Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $144k initial cash invested.
-10.93%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$4,038
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$114k
Closing costs
1%
$5,723
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,038
Total Expenses
$5,351
Mortgage P&I
71%
$2,868
Property Taxes
8%
$303
Home Insurance
6%
$240
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Modern Classic | 4Bd/3Bth Home | Sleeps 10 | $12,807 | $569 | 4 | 3 | 3.6 mi |
Rock Hill Base | 5 Mins to Downtown | Dog Friendly | $5,042 | $224 | 4 | 2 | 2.54 mi |
A Century of Stories - 4 BR House | $4,907 | $218 | 4 | 2 | 3.36 mi |
Charming Modern Farm House-5 min from Sport Center | $5,492 | $244 | 3 | 3.5 | 3.24 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