Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.25% first-year return on $76,350 initial cash invested.
-13.25%
Cash On Cash
3.55%
Cap Rate
0.57
DSCR
$2,432
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $3,275 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,432
Total Expenses
$3,275
Mortgage P&I
71%
$1,738
Property Taxes
4%
$103
Home Insurance
5%
$117
HOA
6%
$150
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Pigeon Forge Cabin Sleeps 4 Hot Tub Pool Access Near Dollywood | $6,233 | $436 | 1 | 1 | 0 mi |
3 Bears 1 Bedroom | $21,987 | $1,538 | 1 | 1 | 0 mi |
"3 Bears" Near Parkway & Dollywood with Hot Tub | $2,916 | $204 | 1 | 1 | 0 mi |
Cozy 1BR Cabin + Hot Tub/FP, 2 mi from Parkway | $3,016 | $211 | 1 | 1 | 0.03 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