Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.71% first-year return on $135k initial cash invested.
-7.71%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$4,552
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$106k
Closing costs
1%
$5,306
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,552
Total Expenses
$5,422
Mortgage P&I
59%
$2,683
Property Taxes
7%
$336
Home Insurance
4%
$187
HOA
1%
$31
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away from home Louisville | $5,900 | $366 | 4 | 3.5 | 1.9 mi |
CIRCO LOCO - uNCommon Stay | $8,173 | $507 | 4 | 2.5 | 1.99 mi |
EastEnd, 4bed2b, Private Driveway, Pet friendly! | $2,918 | $181 | 4 | 2 | 1.65 mi |
4Bed/2Bth, Private Parking, Pet Friendly, KingBed | $3,015 | $187 | 4 | 2 | 1.66 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