Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.34% first-year return on $72,150 initial cash invested.
-3.34%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$3,144
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$3,144
Total Expenses
$3,345
Mortgage P&I
51%
$1,591
Property Taxes
4%
$134
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Condo Steps to Main St | $4,111 | $218 | 1 | 1 | 0.04 mi |
Trio Loft | D-Town GVL | 65" TV + Indoor Fireplace | $4,356 | $231 | 1 | 1 | 0.1 mi |
Loft Condo in the Heart of Downtown Greenville | $1,396 | $74 | 1 | 1 | 0.12 mi |
Straight outta Pinterest w/private balcony | $3,715 | $197 | 1 | 1 | 0.13 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