Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.3% first-year return on $224k initial cash invested.
-21.3%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,597
Rent
-$3,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$952k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$190k
Closing costs
1%
$9,516
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,597
Total Expenses
$7,570
Mortgage P&I
131%
$4,697
Property Taxes
20%
$715
Home Insurance
10%
$348
HOA
2%
$83
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The GrandLux Amazing pool near Germantown Memphis | $4,412 | $259 | 4 | 3.5 | 2.77 mi |
King BED - SAUNA & GYM - Luxury Oasis | $4,923 | $289 | 5 | 3 | 4.89 mi |
Work Play Stay - Poolside Comfort Near Shelby Farm | $4,889 | $287 | 5 | 3.5 | 4.33 mi |
Cozy Patio, Mins to Downtown! Cordova Colonial | $4,889 | $287 | 5 | 3.5 | 5.28 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