Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.63% first-year return on $76,695 initial cash invested.
-2.63%
Cash On Cash
5.44%
Cap Rate
0.95
DSCR
$2,696
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,695
Downpayment
20%
$55,900
Closing costs
1%
$2,795
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,864
Mortgage P&I
49%
$1,327
Property Taxes
5%
$144
Home Insurance
4%
$99
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Green Bungalow | $2,938 | $140 | 3 | 3 | 2.1 mi |
*Brand New* Modern Dog Friendly close to West End | $3,883 | $185 | 3 | 2.5 | 0.78 mi |
Not a revolving door Airbnb | $2,183 | $104 | 3 | 2 | 0.63 mi |
"Grandma's Farmhouse" by Greenville DWTN/ Hospital | $2,477 | $118 | 3 | 2 | 0.65 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