Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.96% first-year return on $507k initial cash invested.
-28.96%
Cash On Cash
-0.29%
Cap Rate
-0.05
DSCR
$5,206
Rent
-$12,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$460k
Closing costs
1%
$23,000
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,206
Total Expenses
$17,441
Mortgage P&I
221%
$11,479
Property Taxes
51%
$2,658
Home Insurance
15%
$805
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quadplex in Belhaven Neighborhood | $9,732 | $405 | 4 | 4 | 2.3 mi |
Spacious 4-bedroom Fondren gem w/Large backyard in the heart of Jackson | $6,272 | $261 | 4 | 3 | 0.43 mi |
Urban retreat behind The District | $5,959 | $248 | 5 | 3 | 0.35 mi |
Jackson's North Star - 3bd/3ba Home by WholeFoods | $4,397 | $183 | 3 | 3 | 1.4 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