Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $84,786 initial cash invested.
-17.15%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$2,316
Rent
-$1,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $3,528 expenses = $1,212 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,786
Downpayment
20%
$69,320
Closing costs
1%
$3,466
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,316
Total Expenses
$3,528
Mortgage P&I
76%
$1,768
Property Taxes
3%
$80
Home Insurance
6%
$136
HOA
19%
$432
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hiker's Heaven & Sapphire Valley Resort Amenities | $3,284 | $183 | 2 | 2 | 0.02 mi |
Sapphire Home w/ Grill & Pool Access | $3,446 | $192 | 2 | 2 | 0.05 mi |
Pets Renovated Resort Golf Cashiers Highlands | $2,853 | $159 | 2 | 2 | 0.06 mi |
Dog-friendly resort condo, pools, lake access | $3,840 | $214 | 2 | 2 | 0.07 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