Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.58% first-year return on $121k initial cash invested.
-7.58%
Cash On Cash
4.34%
Cap Rate
0.75
DSCR
$4,052
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,780
Closing costs
1%
$4,889
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,052
Total Expenses
$4,814
Mortgage P&I
58%
$2,369
Property Taxes
8%
$325
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Redemptory on Royal | $5,818 | $407 | 3 | 2 | 0.18 mi |
Marigny Saint Ferdinand Midterm Rental | $11,179 | $782 | 3 | 2 | 0.2 mi |
Charming New Orleans Stay! | $4,232 | $296 | 3 | 2 | 0.22 mi |
Private Wraparound Gallery near French Quarter! | $5,204 | $364 | 3 | 2 | 0.22 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