Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.53% first-year return on $93,279 initial cash invested.
-8.53%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$2,791
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,791
Total Expenses
$3,454
Mortgage P&I
57%
$1,591
Property Taxes
13%
$365
Home Insurance
4%
$116
HOA
1%
$41
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR • 6 Beds • Perfect for Groups | $3,384 | $206 | 4 | 2.5 | 2.18 mi |
Serenity On Hearthstone | $2,924 | $178 | 4 | 2 | 1.8 mi |
Spacious Valdosta Getaway | $2,891 | $176 | 4 | 2 | 2.25 mi |
Huge 5-Bed Two-Story With Deck (over 3000 sqft) | $4,845 | $295 | 5 | 3.5 | 1.19 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