Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.33% first-year return on $77,808 initial cash invested.
-8.33%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$2,485
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,808
Downpayment
20%
$56,960
Closing costs
1%
$2,848
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,485
Total Expenses
$3,025
Mortgage P&I
56%
$1,403
Property Taxes
13%
$327
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Parks, Zoo, & Downtown! Colonial Acres Abode | $3,066 | $160 | 3 | 2 | 0.05 mi |
Modern Home in East Memphis~Sunroom~NO clean fees! | $3,162 | $165 | 3 | 2 | 0.38 mi |
Modern Interior, Near Downtown! Warm at Wellsville | $3,411 | $178 | 3 | 2 | 0.65 mi |
Minutes to everything in E Memphis. Comfy & Cozy | $2,759 | $144 | 3 | 1.5 | 0.08 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