Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.29% first-year return on $213k initial cash invested.
-9.29%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$6,323
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$180k
Closing costs
1%
$8,997
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,323
Total Expenses
$7,972
Mortgage P&I
70%
$4,439
Property Taxes
3%
$171
Home Insurance
5%
$327
HOA
0%
$0
Property Management
15%
$948
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,581
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
MCM Magic on the Marsh | $9,113 | $535 | 4 | 2.5 | 1.35 mi |
Fabulous Family 4BD Pool Rental | $8,091 | $475 | 4 | 2 | 1.52 mi |
Nature Retreat/Mins to Beach & Downtown Charleston | $9,556 | $561 | 4 | 2.5 | 1.6 mi |
Booka's Bungalow | $2,930 | $172 | 4 | 2 | 1.53 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