Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.03% first-year return on $201k initial cash invested.
-14.03%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$5,418
Rent
-$2,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,418
Total Expenses
$7,774
Mortgage P&I
77%
$4,146
Property Taxes
13%
$731
Home Insurance
5%
$296
HOA
0%
$0
Property Management
15%
$813
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,354
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Uptown Spacious 4BD/3BA with Historic Charm. | $4,531 | $392 | 4 | 3 | 0.15 mi |
ByTulane&Loyola Univ Fenced yard off Freret St | $8,599 | $744 | 4 | 3 | 0.17 mi |
Renovated Uptown Cottage Steps from St. Charles | $5,953 | $515 | 4 | 3 | 0.6 mi |
Renovated Uptown Cottage in Walkable Neighborhood | $6,496 | $562 | 4 | 3 | 0.61 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