Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.02% first-year return on $83,442 initial cash invested.
-1.02%
Cash On Cash
6.19%
Cap Rate
1.02
DSCR
$2,752
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,823 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,442
Downpayment
20%
$68,040
Closing costs
1%
$3,402
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,752
Total Expenses
$2,823
Mortgage P&I
62%
$1,717
Property Taxes
3%
$74
Home Insurance
5%
$124
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Millstone Lodge | Smoky Mnt Cabin w/ Hot Tub | $4,218 | $283 | 2 | 2 | 0.69 mi |
Millstone Lodge Cabin | $3,801 | $255 | 2 | 2 | 0.7 mi |
Luxe Mountain Retreat with Sunset Views & Hot Tub | $5,872 | $394 | 2 | 3 | 0.56 mi |
A Walk in the Clouds | Mnt View, Hot tub, Sleeps 6 | $5,053 | $339 | 2 | 3 | 0.64 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