Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.73% first-year return on $195k initial cash invested.
-15.73%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$4,165
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$168k
Closing costs
1%
$8,419
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,165
Total Expenses
$6,719
Mortgage P&I
101%
$4,219
Property Taxes
5%
$199
Home Insurance
7%
$301
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lady Liberty: Park Circle Charm + Modern Home! | $6,243 | $311 | 3 | 2.5 | 0.15 mi |
"Bess" in North Charleston Listing Verified | $6,163 | $307 | 3 | 2 | 0.67 mi |
Stay with Us in Charleston | $3,874 | $193 | 3 | 2.5 | 0.25 mi |
ENTIRE PROPERTY- get away but feel at home | $5,179 | $258 | 3 | 2.5 | 0.28 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