Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.09% first-year return on $223k initial cash invested.
-15.09%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$5,777
Rent
-$2,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,777
Total Expenses
$8,585
Mortgage P&I
82%
$4,759
Property Taxes
12%
$721
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$867
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,444
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bell Maison 4bd Tulane&Loyola Univ Fence yd Freret | $9,822 | $751 | 4 | 3 | 0.78 mi |
Beautiful Oasis with Pool | $6,906 | $528 | 3 | 3.5 | 0.32 mi |
Newly Listed Art Deco Home, 5 mins From French QTR | $9,260 | $708 | 3 | 3.5 | 0.79 mi |
Guest Favorite in the Heart of New Orleans | $5,127 | $392 | 3 | 3 | 0.21 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