Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $187k initial cash invested.
-18.49%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$3,658
Rent
-$2,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,658
Total Expenses
$6,536
Mortgage P&I
103%
$3,778
Property Taxes
20%
$732
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A retreat in the city. Spacious, sleeps up to 20! | $5,988 | $386 | 4 | 3 | 6.75 mi |
The GrandLux Amazing pool near Germantown Memphis | $4,018 | $259 | 4 | 3.5 | 3.04 mi |
Family-Friendly Gem w/ Home Office in Memphis | $3,894 | $251 | 4 | 4 | 5.88 mi |
Luxury 4BR Memphis Home | Game Room+BBQ | $3,832 | $247 | 4 | 3.5 | 6.41 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