Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.88% first-year return on $145k initial cash invested.
-11.88%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,527
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,527 income − $4,962 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,759
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,527
Total Expenses
$4,962
Mortgage P&I
81%
$2,874
Property Taxes
5%
$185
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The River House | $5,931 | $375 | 4 | 3 | 2.72 mi |
Charm - Space - Convenience | $3,749 | $237 | 4 | 3.5 | 4.41 mi |
Coosa River Home | $5,678 | $359 | 5 | 3.5 | 2.12 mi |
Gentle Breeze on the lake | $3,717 | $235 | 3 | 2 | 5.08 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