Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.26% first-year return on $162k initial cash invested.
-17.26%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$3,476
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$131k
Closing costs
1%
$6,552
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,476
Total Expenses
$5,800
Mortgage P&I
92%
$3,205
Property Taxes
17%
$606
Home Insurance
7%
$238
HOA
2%
$83
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The GrandLux Amazing pool near Germantown Memphis | $4,490 | $259 | 4 | 3.5 | 3.51 mi |
King BED - SAUNA & GYM - Luxury Oasis | $5,011 | $289 | 5 | 3 | 4.81 mi |
Work Play Stay - Poolside Comfort Near Shelby Farm | $4,976 | $287 | 5 | 3.5 | 4.68 mi |
Quiet, Cozy & Convenient 5BR Home Near Shelby Park | $4,282 | $247 | 5 | 3 | 3.72 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