Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.06% first-year return on $136k initial cash invested.
-16.06%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$2,906
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,326
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,906
Total Expenses
$4,724
Mortgage P&I
90%
$2,603
Property Taxes
17%
$495
Home Insurance
7%
$192
HOA
1%
$40
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-Friendly Gem w/ Home Office in Memphis | $3,817 | $251 | 4 | 4 | 4.59 mi |
The GrandLux Amazing pool near Germantown Memphis | $3,939 | $259 | 4 | 3.5 | 3.65 mi |
Golden Blast | $1,825 | $120 | 3 | 2.5 | 5.22 mi |
Malone Manor-Quiet Neighborhood & Pond | $3,407 | $224 | 4 | 2 | 3.75 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