Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.74% first-year return on $73,356 initial cash invested.
-8.74%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$2,162
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,162
Total Expenses
$2,696
Mortgage P&I
59%
$1,271
Property Taxes
14%
$298
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Savannah Girl House! Near Hospital & Central Local | $4,005 | $209 | 3 | 2 | 0.17 mi |
Mid-Century Parkside Home w/ Large Yard | $3,641 | $190 | 3 | 2 | 0.55 mi |
Beautiful Private Savannah Home! | $2,070 | $108 | 3 | 2 | 0.09 mi |
ABM Southern Vacation Rentals | $3,430 | $179 | 3 | 2 | 0.25 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