Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.23% first-year return on $174k initial cash invested.
-20.23%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$2,728
Rent
-$2,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$155k
Closing costs
1%
$7,735
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,728
Total Expenses
$5,669
Mortgage P&I
142%
$3,876
Property Taxes
7%
$195
Home Insurance
11%
$289
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Retreat at Paris Mountain! Fully fenced Yard. | $2,472 | $129 | 2 | 2 | 0.51 mi |
Paris View Palace - 12 mins to downtown Greenville | $2,050 | $107 | 2 | 1 | 0.28 mi |
Classy Copacetic Cottage- King bd/min to downtown! | $2,510 | $131 | 2 | 1 | 0.59 mi |
Vintage home near downtown Greenville. | $1,590 | $83 | 2 | 1 | 0.74 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