Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.66% first-year return on $76,800 initial cash invested.
-5.66%
Cash On Cash
4.66%
Cap Rate
0.81
DSCR
$2,481
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$2,843
Mortgage P&I
54%
$1,350
Property Taxes
8%
$205
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home-Mins to Ft. Moore/Downtown/Shopping | $2,640 | $155 | 3 | 2 | 0.16 mi |
Oasis Remedy | $2,811 | $165 | 3 | 2 | 0.34 mi |
Safe, quiet neighborhood, minutes to Ft. Benning | $2,163 | $127 | 3 | 2 | 0.36 mi |
'The Ranger House' Columbus Home: Fenced Backyard | $2,845 | $167 | 3 | 2 | 0.36 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