Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.23% first-year return on $72,054 initial cash invested.
-1.23%
Cash On Cash
6.05%
Cap Rate
1.03
DSCR
$2,646
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $2,720 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,054
Downpayment
20%
$51,480
Closing costs
1%
$2,574
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,646
Total Expenses
$2,720
Mortgage P&I
48%
$1,266
Property Taxes
3%
$92
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peace in Goose Creek near Charleston | $4,546 | $245 | 3 | 2 | 0.48 mi |
3 Bedroom retreat with Gameroom | $3,451 | $186 | 3 | 1.5 | 0.19 mi |
Pet-Friendly 3BR Home with Deck in the Heart of Goose Creek, SC | $3,266 | $176 | 3 | 1 | 0.45 mi |
Sage Goose | $3,061 | $165 | 3 | 1 | 0.48 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