Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.34% first-year return on $423k initial cash invested.
-6.34%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$17,212
Rent
-$2,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$17,212
Total Expenses
$19,446
Mortgage P&I
55%
$9,396
Property Taxes
7%
$1,124
Home Insurance
4%
$665
HOA
0%
$0
Property Management
15%
$2,582
CapEx
4%
$688
Vacancy
0%
$0
Maintenance
4%
$688
Other
25%
$4,303
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Above Nashville Magnificent I Pool&Spa | 12 South | $48,678 | $3,138 | 4 | 5.5 | 1.71 mi |
Above Nashville Chic I 12 South | Newly Remodeled | $33,228 | $2,142 | 4 | 5.5 | 1.82 mi |
12South! 4 BRs+Studio+5 Private Baths! | $27,674 | $1,784 | 4 | 5.5 | 2.18 mi |
Luxe Large Home w/ Movie Room, Hot Tub, Garage | $8,346 | $538 | 5 | 6.5 | 0.45 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