Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.24% first-year return on $84,738 initial cash invested.
-7.24%
Cash On Cash
4.19%
Cap Rate
0.73
DSCR
$2,533
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,533
Total Expenses
$3,044
Mortgage P&I
60%
$1,520
Property Taxes
7%
$180
Home Insurance
4%
$112
HOA
1%
$17
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy home at Valdosta | $2,402 | $168 | 3 | 2 | 0.51 mi |
Peaceful Retreat •Pool •Soaking Tub •4 TVs | $2,287 | $160 | 3 | 2 | 0.78 mi |
Fun fun fun | $2,645 | $185 | 3 | 2.5 | 0.44 mi |
Clean & Crisp | $2,773 | $194 | 3 | 2.5 | 0.5 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