Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $152k initial cash invested.
-14.48%
Cash On Cash
3.6%
Cap Rate
0.55
DSCR
$4,234
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $6,064 expenses = $1,830 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,234
Total Expenses
$6,064
Mortgage P&I
86%
$3,654
Property Taxes
3%
$146
Home Insurance
6%
$233
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Mountain Cabin -Gatlinburg | $4,516 | $232 | 2 | 2 | 0.14 mi |
May the Forest be with you | $5,256 | $270 | 2 | 2 | 0.17 mi |
Private Hot Tub: Gatlinburg Cabin in the Clouds | $4,594 | $236 | 2 | 2 | 0.2 mi |
Cozy cabin with hot tub and views! | $4,536 | $233 | 2 | 2 | 0.21 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