Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.57% first-year return on $122k initial cash invested.
-6.57%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$3,731
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,260
Closing costs
1%
$4,663
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,731
Total Expenses
$4,399
Mortgage P&I
63%
$2,334
Property Taxes
3%
$110
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Happy Place on Smith Lake – Swim, Relax, Repeat | $5,256 | $480 | 3 | 3 | 1.36 mi |
Christmas on Smith Lake | $4,183 | $382 | 4 | 3 | 1.53 mi |
Hidden Kayak Cove w/ Hot Tub, Firepit, & 2 Masters | $4,358 | $398 | 4 | 3 | 1.52 mi |
Lake Life 105 | $10,184 | $930 | 5 | 3.5 | 1.79 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