Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.27% first-year return on $127k initial cash invested.
-3.27%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$4,488
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,488
Total Expenses
$4,834
Mortgage P&I
54%
$2,413
Property Taxes
2%
$94
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated Knoxville Home w/ Media Room + Patio! | $5,358 | $271 | 4 | 3 | 0.73 mi |
Private Knoxville Oasis | $6,228 | $315 | 4 | 3 | 1.35 mi |
Oak Hill Lodge: 4 Bed, 3 Bath + Office Entire Home | $2,847 | $144 | 4 | 3 | 1.66 mi |
Knox Comfy Chic *Hot Tub, Close to Downtown* | $4,745 | $240 | 4 | 2.5 | 0.15 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