Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.01% first-year return on $78,690 initial cash invested.
-16.01%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$1,422
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,422 income − $2,472 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,422
Total Expenses
$2,472
Mortgage P&I
100%
$1,421
Property Taxes
19%
$267
Home Insurance
7%
$101
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your Cozy Nest Retreat | $2,424 | $166 | 3 | 2 | 0.74 mi |
Cozy Family-Friendly Home | $3,416 | $234 | 4 | 1.5 | 0.47 mi |
Irmo Townhouse | $1,256 | $86 | 2 | 1.5 | 0.74 mi |
IRMO Townhouse Newly renovated | $1,022 | $70 | 2 | 1.5 | 0.76 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