Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.57% first-year return on $135k initial cash invested.
-10.57%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$3,459
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$4,651
Mortgage P&I
80%
$2,757
Property Taxes
1%
$38
Home Insurance
6%
$196
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kenner's Cozy Corner: Steps from New Orleans | $5,605 | $271 | 3 | 2 | 1.22 mi |
Cozy Getaway near Big Easy | $3,495 | $169 | 3 | 2 | 1.26 mi |
Cozy, Centrally located home! | $2,916 | $141 | 3 | 2 | 1.32 mi |
BRAND New House 3Beds/2Baths Safe&Clean, KN | $2,999 | $145 | 3 | 2 | 1.5 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