Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $153k initial cash invested.
-12.13%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$4,094
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$122k
Closing costs
1%
$6,120
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,094
Total Expenses
$5,636
Mortgage P&I
72%
$2,959
Property Taxes
10%
$429
Home Insurance
5%
$219
HOA
2%
$63
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Savannah Home|Pool|Hot Tub|Sleeps8|pet+ | $4,618 | $292 | 4 | 2 | 0.42 mi |
Sprawling Sandfly with bonus rooms galore. | $3,717 | $235 | 4 | 3 | 0.37 mi |
Great for families/Groups, Mins to Historic Center | $5,393 | $341 | 4 | 2 | 0.17 mi |
Moon River Home with Fire Pit Near Savannah Sites | $4,698 | $297 | 4 | 2 | 0.49 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