Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.71% first-year return on $371k initial cash invested.
-15.71%
Cash On Cash
2.94%
Cap Rate
0.47
DSCR
$8,491
Rent
-$4,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1650k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$330k
Closing costs
1%
$16,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,491
Total Expenses
$13,341
Mortgage P&I
101%
$8,547
Property Taxes
2%
$139
Home Insurance
7%
$578
HOA
0%
$0
Property Management
15%
$1,274
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,123
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bring the boat and water toys!Riverfront boatdock pool kayaks gamerm 6/5bd/bath | $13,104 | $1,077 | 5 | 4.5 | 1.92 mi |
"Gone Coastal" 3 BR Townhouse at Kiawah River | $9,016 | $741 | 3 | 3.5 | 1.99 mi |
"1459 Mizzen Alley" ~ 3 BR home, Kiawah River | $6,874 | $565 | 3 | 3.5 | 2 mi |
Tidewater ~ 2568 Helmsman 3 BR at Kiawah River | $9,393 | $772 | 3 | 3.5 | 2.07 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