Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.82% first-year return on $88,320 initial cash invested.
-6.82%
Cash On Cash
5.07%
Cap Rate
0.82
DSCR
$3,500
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $4,002 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,320
Downpayment
20%
$78,400
Closing costs
1%
$3,920
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$3,500
Total Expenses
$4,002
Mortgage P&I
58%
$2,018
Property Taxes
5%
$167
Home Insurance
4%
$137
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Zen in the City! 1 BR CONDO in Greenville Main St. | $3,577 | $196 | 1 | 1 | 0.03 mi |
Downtown Condo Steps to Main St | $3,997 | $219 | 1 | 1 | 0.03 mi |
1BR Main St. Downtown Greenville + Balcony | $3,595 | $197 | 1 | 1 | 0.07 mi |
Trio Loft | D-Town GVL | 65" TV + Indoor Fireplace | $4,161 | $228 | 1 | 1 | 0.11 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