Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.1% first-year return on $154k initial cash invested.
-14.1%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$3,671
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,671
Total Expenses
$5,483
Mortgage P&I
87%
$3,183
Property Taxes
9%
$320
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Haven: 13 Mi to NOLA Heart | $4,453 | $240 | 4 | 2.5 | 1.22 mi |
Beautiful,Spacious,Quiet Residential Home | $6,216 | $335 | 4 | 2 | 1.79 mi |
Mardi Gras Home mins from Airport & French Quarter | $2,022 | $109 | 4 | 2 | 2.3 mi |
Maison Royale | $5,269 | $284 | 3 | 2.5 | 1.18 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