Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.63% first-year return on $92,949 initial cash invested.
-7.63%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$3,088
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,679 expenses = $591 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
$3,088
Total Expenses
$3,679
Mortgage P&I
57%
$1,755
Property Taxes
10%
$315
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pleasant Getaway: Beautiful and Cozy Home | $2,254 | $109 | 3 | 2 | 0.22 mi |
Modern 3BR Condo Near CSU and Trident Tech | $4,095 | $198 | 3 | 2.5 | 0.46 mi |
Bright Cozy & relax Lake Home in Safe Quiet area. | $5,998 | $290 | 3 | 2 | 0.55 mi |
House with Backyard near the Charleston Naval Base | $4,116 | $199 | 3 | 2.5 | 0.14 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