Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.87% first-year return on $139k initial cash invested.
-14.87%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$2,919
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,919
Total Expenses
$4,647
Mortgage P&I
95%
$2,780
Property Taxes
8%
$240
Home Insurance
7%
$192
HOA
1%
$33
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Southern Mansion* Close to Everything | $6,474 | $313 | 4 | 2.5 | 3.77 mi |
⫷Urban Retreat⫸ Dual Master / Fiber WIFI Home | $1,882 | $91 | 4 | 3 | 3.21 mi |
The 80's Called✳And there's nothin wrong with that | $2,110 | $102 | 3 | 2.5 | 3.75 mi |
Rocket City Retreat | $3,330 | $161 | 3 | 2 | 3.34 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