Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $119k initial cash invested.
-9.04%
Cash On Cash
3.71%
Cap Rate
0.66
DSCR
$3,117
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$4,012
Mortgage P&I
72%
$2,253
Property Taxes
3%
$83
Home Insurance
5%
$168
HOA
0%
$11
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cottage on the Hill South Knoxville | $2,287 | $160 | 3 | 2 | 1.48 mi |
Price Farm Getaway 7 miles to UT Campus 10 mins From Football Stadium NO PETS | $2,659 | $186 | 3 | 2 | 2.18 mi |
70’s Groovy Pad only 5 miles to Neyland Stadium! | $2,459 | $172 | 3 | 1 | 0.42 mi |
Log Cabin UTK, FP~Game Room~Pool table~HotTub~Fish | $6,162 | $431 | 3 | 3 | 1.97 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