Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $157k initial cash invested.
-16.48%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$3,484
Rent
-$2,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$126k
Closing costs
1%
$6,322
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,484
Total Expenses
$5,637
Mortgage P&I
89%
$3,093
Property Taxes
16%
$561
Home Insurance
7%
$228
HOA
2%
$83
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The GrandLux Amazing pool near Germantown Memphis | $4,806 | $259 | 4 | 3.5 | 3.33 mi |
3BR Home Cordova | Lake Access+Backyard | $3,766 | $203 | 3 | 2 | 3.77 mi |
Spacious 4BR Family Cordova Home | $2,598 | $140 | 4 | 2.5 | 3.2 mi |
3BR Home Cordova Hot Tub, Lake Access and Backyard | $4,639 | $250 | 3 | 2 | 3.54 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