Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.34% first-year return on $124k initial cash invested.
-7.34%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$3,622
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,500
Closing costs
1%
$4,775
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,622
Total Expenses
$4,382
Mortgage P&I
65%
$2,352
Property Taxes
3%
$93
Home Insurance
5%
$167
HOA
1%
$31
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Luxury Retreat in North Macon | $6,053 | $297 | 4 | 4 | 3.89 mi |
Lake House on Lake Tobo | $4,728 | $232 | 3 | 3 | 3.84 mi |
Comforting Lakeside Retreat in Gated Community | $4,932 | $242 | 3 | 2 | 2.84 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