Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.7% first-year return on $120k initial cash invested.
-4.7%
Cash On Cash
5.13%
Cap Rate
0.87
DSCR
$4,195
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,420
Closing costs
1%
$4,571
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,195
Total Expenses
$4,665
Mortgage P&I
54%
$2,255
Property Taxes
6%
$256
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,049
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mardi Gras Home mins from Airport & French Quarter | $1,790 | $109 | 4 | 2 | 1.97 mi |
3 Bed/3 Bath with King Bed 15 min to Downtown | $6,439 | $392 | 3 | 3 | 2.09 mi |
Spacious 3 bedroom Condo 15 Minutes to Downtown | $6,767 | $412 | 3 | 3 | 2.17 mi |
30+ Stay, Fast Wi-Fi, Convenient Location | $2,595 | $158 | 3 | 3 | 2.4 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