Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.72% first-year return on $80,475 initial cash invested.
-7.72%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$2,554
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,475
Downpayment
20%
$59,500
Closing costs
1%
$2,975
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$3,072
Mortgage P&I
57%
$1,454
Property Taxes
11%
$286
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Sunny Spot: 3 Bedroom/2 bath | $2,560 | $183 | 3 | 2 | 0.07 mi |
Cozy Cove 3br|2ba, at High Point | $2,798 | $200 | 3 | 2 | 0.16 mi |
Spacious 3BR East Memphis Home w Workspace Parking | $2,826 | $202 | 3 | 1 | 0.73 mi |
King Bed_Cozy Urban Retreat- Memphis | $2,393 | $171 | 3 | 2.5 | 0.69 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