Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.49% first-year return on $86,880 initial cash invested.
-9.49%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$2,403
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$3,090
Mortgage P&I
67%
$1,612
Property Taxes
9%
$223
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Bedroom House | $3,826 | $185 | 3 | 2 | 2.93 mi |
18 LakeS, Dead End Lane, DogS, SpaciouS, Ice Fish | $3,103 | $150 | 3 | 2 | 1.68 mi |
3 Bedroom House in Town in Greenville OH | $3,082 | $149 | 3 | 1 | 3.53 mi |
Pet-Friendly Greenville Home w/ Private Yard | $2,896 | $140 | 3 | 1 | 4.02 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