Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.02% first-year return on $206k initial cash invested.
-25.02%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,815
Rent
-$4,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$1,815
Total Expenses
$6,099
Mortgage P&I
269%
$4,888
Property Taxes
0%
$7
Home Insurance
18%
$332
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Riverfront Retreat | $1,560 | $114 | 2 | 1 | 1.01 mi |
Cozy Retreat on Bankhead Lake | $1,944 | $142 | 2 | 1 | 3.29 mi |
Lake House | $1,944 | $142 | 2 | 1 | 0.33 mi |
Rustic River House on the Warrior River | $1,382 | $101 | 2 | 1 | 1.74 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