Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $223k initial cash invested.
-14.34%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$5,582
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$190k
Closing costs
1%
$9,495
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,582
Total Expenses
$8,251
Mortgage P&I
83%
$4,628
Property Taxes
11%
$612
Home Insurance
6%
$332
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,396
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful East Nashville Home with 2-Car Garage | $5,359 | $383 | 4 | 3 | 0.12 mi |
East Nashville - 5 Points - 1.5miles from Broadway | $6,674 | $477 | 4 | 3 | 0.3 mi |
East Nashville - 5 Points 1111 Lillian street | $6,268 | $448 | 4 | 3 | 0.3 mi |
5 Points, East Nashville. 1201 Lillian St | $7,276 | $520 | 4 | 3 | 0.3 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