Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.11% first-year return on $150k initial cash invested.
-12.11%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$3,581
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,996
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,581
Total Expenses
$5,094
Mortgage P&I
84%
$3,005
Property Taxes
4%
$158
Home Insurance
6%
$213
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4-bedroom townhome with 2 king suites | $3,417 | $137 | 4 | 3 | 0.77 mi |
Furnished Midterm Haven: Mins from Downtown! | $2,644 | $106 | 4 | 2.5 | 0.78 mi |
Charleston Vacation Rental with Yard! | $4,689 | $188 | 4 | 2 | 0.82 mi |
Boview Hall- Pool, Hot Tub-15 mins to Kiawah | $9,203 | $369 | 3 | 2.5 | 1.78 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