Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.48% first-year return on $92,949 initial cash invested.
-0.48%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$4,152
Rent
-$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,152 income − $4,189 expenses = $37 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,949
Downpayment
20%
$71,380
Closing costs
1%
$3,569
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,152
Total Expenses
$4,189
Mortgage P&I
42%
$1,755
Property Taxes
8%
$315
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3BR Condo Near CSU and Trident Tech | $4,490 | $205 | 3 | 2.5 | 0.46 mi |
House with Backyard near the Charleston Naval Base | $4,446 | $203 | 3 | 2.5 | 0.14 mi |
Luxury-Styled Charleston Home | $4,643 | $212 | 3 | 2.5 | 0.32 mi |
3Br/2Ba Quiet Retreat | $4,621 | $211 | 3 | 2.5 | 0.72 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