Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.19% first-year return on $66,216 initial cash invested.
-4.19%
Cash On Cash
5.38%
Cap Rate
0.88
DSCR
$2,230
Rent
-$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$2,461
Mortgage P&I
53%
$1,171
Property Taxes
6%
$134
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cottage at Meadowview - 3bd, 2ba | $2,854 | $138 | 3 | 2 | 0.35 mi |
The Bearfoot Retreat Kingsport, TN | $2,027 | $98 | 3 | 2 | 1.25 mi |
Bay’s Mountain Cottage | $2,275 | $110 | 2 | 1 | 0.23 mi |
In laws place | $1,593 | $77 | 2 | 1 | 0.83 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