Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.08% first-year return on $70,431 initial cash invested.
-6.08%
Cash On Cash
4.75%
Cap Rate
0.76
DSCR
$1,920
Rent
-$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $2,277 expenses = $357 out of pocket
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,431
Downpayment
20%
$44,220
Closing costs
1%
$2,211
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$1,920
Total Expenses
$2,277
Mortgage P&I
60%
$1,155
Property Taxes
8%
$148
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3br/2 bath house, 5 mins from downtown | $2,646 | $150 | 4 | 2 | 0.63 mi |
Historic Home in Downtown Bristol, VA | $3,564 | $202 | 4 | 3 | 0.63 mi |
The Sanctuary Company Johnson City | $2,981 | $169 | 3 | 2 | 0.11 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