This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $130k initial cash invested.
-15.65%
Cash On Cash
3%
Cap Rate
0.46
DSCR
$2,854
Rent
-$1,700
Cashflow
$34,248
Annual
$452
ADR
21%
Occupancy
43%
Confidence Low
65%
Clemson Score
Cash Flow
$2,854 income − $4,554 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$4,554
Mortgage P&I
102%
$2,923
Property Taxes
3%
$74
Home Insurance
7%
$187
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clemson Cove - Beautiful new construction- Clemson | $3,673 | $575 | 3 | 2.5 | 0.1 mi |
Lower Level 3 miles to Clemson! | $2,031 | $318 | 3 | 2 | 0.15 mi |
Clemson Game Day Lake House with Pontoon Boat | $2,504 | $392 | 4 | 3 | 0.1 mi |
Clemson Lakefront 2.5 miles from Downtown Clemson | $4,484 | $702 | 3 | 2 | 0.16 mi |
NEW!Lakefront retreat with huge dock, private cove. Perfect for Clemson Football | $4,407 | $690 | 4 | 3 | 0.31 mi |
Game Day Retreat - Units A+B | $3,092 | $484 | 2 | 2 | 0.38 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price