Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.78% first-year return on $101k initial cash invested.
-14.78%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$2,950
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $4,197 expenses = $1,247 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,950
Total Expenses
$4,197
Mortgage P&I
74%
$2,182
Property Taxes
15%
$435
Home Insurance
6%
$164
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Living with Amazing Views of Lake Hartwell | $2,966 | $212 | 2 | 2 | 0.06 mi |
“Lake Time” Lakehouse on Lake Hartwell | $4,729 | $338 | 2 | 2 | 0.33 mi |
Clemson|LakeAccess|SUPs|PizzaOven|PortmanMarina|EV | $3,694 | $264 | 2 | 1 | 0.17 mi |
Lake Hartwell Retreat (Left Unit) | $1,273 | $91 | 2 | 1 | 0.19 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