Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.92% first-year return on $105k initial cash invested.
-7.92%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$3,636
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$77,440
Closing costs
1%
$3,872
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,636
Total Expenses
$4,331
Mortgage P&I
54%
$1,948
Property Taxes
14%
$506
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Summerville/CHS*NO*CLEANING*FEE*Family Workers | $5,093 | $197 | 4 | 2.5 | 3.63 mi |
Cheerful 4 bedroom ranch w/ screen porch & fence. | $3,620 | $140 | 4 | 2 | 1.69 mi |
Vacation or Staycation. | $5,223 | $202 | 5 | 3.5 | 1.28 mi |
Low Country Living by Low Country BNB | $5,093 | $197 | 3 | 2.5 | 1.77 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