Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $209k initial cash invested.
-14%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$4,751
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$177k
Closing costs
1%
$8,832
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,751
Total Expenses
$7,194
Mortgage P&I
93%
$4,426
Property Taxes
4%
$172
Home Insurance
7%
$315
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fantastic Location Mt Pleasant | $7,806 | $435 | 4 | 3.5 | 0.4 mi |
Ahhhh! Welcome Home! Relax & Enjoy! | $4,002 | $223 | 4 | 3 | 2 mi |
Mt Pleasant Retreat w/ Grill: 10 Mi to Beach | $4,271 | $238 | 4 | 2 | 1.69 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