Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.41% first-year return on $123k initial cash invested.
-5.41%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$5,033
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,033
Total Expenses
$5,586
Mortgage P&I
46%
$2,315
Property Taxes
14%
$692
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,258
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sophistication & Luxury - East Memphis | $4,524 | $286 | 4 | 3 | 0.44 mi |
The Cove BNB - With heated pool! | $8,320 | $526 | 4 | 3 | 0.51 mi |
New home - 3 bed 2.5 bath, gym, fenced backyard | $2,341 | $148 | 3 | 2.5 | 0.65 mi |
Mini-Golf ~ Heated Pool ~ Hot Tub ~ Game Room | $7,560 | $478 | 4 | 3 | 0.71 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