Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13% first-year return on $83,169 initial cash invested.
-13%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$1,974
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$1,974
Total Expenses
$2,875
Mortgage P&I
83%
$1,642
Property Taxes
8%
$161
Home Insurance
6%
$124
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden gem in heart of Old Metairie 2 bed/2 bath | $2,386 | $106 | 2 | 2 | 0.22 mi |
8 Mi to Dtwn New Orleans! Newly Renovated Home | $2,003 | $89 | 2 | 2 | 0.56 mi |
Spider-Man Pool, NOLA Airport | $1,553 | $69 | 2 | 2 | 0.65 mi |
Cozy, comfy, convenient condo | $1,576 | $70 | 2 | 2 | 0.72 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