Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.27% first-year return on $97,101 initial cash invested.
-1.27%
Cash On Cash
6%
Cap Rate
1.03
DSCR
$3,644
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,101
Downpayment
20%
$69,620
Closing costs
1%
$3,481
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,644
Total Expenses
$3,747
Mortgage P&I
47%
$1,697
Property Taxes
5%
$178
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Carolina Comfort House | Close to Ft Jackson | $4,965 | $212 | 4 | 2.5 | 0.13 mi |
Northeast Columbia | $4,942 | $211 | 4 | 2.5 | 0.62 mi |
Cozy 3bd, 2.5 bath Home in Columbia, SC | Private | $2,693 | $115 | 3 | 2.5 | 0.69 mi |
6.4 Miles from MUSC | $4,263 | $182 | 3 | 2.5 | 0.71 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