Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.25% first-year return on $91,521 initial cash invested.
-6.25%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$3,579
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,521
Downpayment
20%
$70,020
Closing costs
1%
$3,501
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$4,056
Mortgage P&I
49%
$1,761
Property Taxes
13%
$462
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pickleball/Basketball Court - Movie Room - Hot Tub | $6,062 | $273 | 3 | 2 | 2.27 mi |
Luxurious Nautical Retreat Near Charleston & Beach | $4,796 | $216 | 3 | 2 | 1.4 mi |
3 BR Home w Yard~First Floor Bedroom~25 min to CHS | $5,196 | $234 | 3 | 2 | 2.13 mi |
Entire Modern Home in Prime Dining & Shopping Area | $4,774 | $215 | 3 | 2 | 2.2 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