Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.95% first-year return on $87,069 initial cash invested.
-2.95%
Cash On Cash
5.35%
Cap Rate
0.94
DSCR
$2,978
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$3,192
Mortgage P&I
52%
$1,562
Property Taxes
3%
$84
Home Insurance
4%
$117
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A comfy 3-bedroom home! | $2,537 | $139 | 3 | 2 | 0.16 mi |
Augusta Road Bungalow in Greenville, SC | $3,103 | $170 | 3 | 2 | 0.83 mi |
Farmhouse 10 minutes from downtown | $2,135 | $117 | 3 | 2 | 0.91 mi |
Greenville MidCentury, Arcades, Big Yard, Sleeps 8 | $4,727 | $259 | 3 | 2 | 1.19 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